| Revenue | DKK -371K | +0% |
| EBITDA | DKK -649K | +1% |
| Net profit | DKK 9M | -47% |
| Total assets | DKK 184,3M | +4% |
| Equity | DKK 153,8M | +3% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -1.579 | -897 | -656 | -501 | -893 | -1.026 | -370 | -371 |
| Staff expenses | -1.749 | -139 | -297 | -292 | -296 | -277 | -288 | -278 |
| EBITDA | -3.328 | -1.036 | -953 | -794 | -1.189 | -1.303 | -659 | -649 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.328 | -1.036 | -953 | -794 | -1.189 | -1.303 | -659 | -649 |
| Net financials | 4.173 | -8.704 | 21.806 | 21.639 | 53.218 | 2.465 | 18.832 | 10.109 |
| Profit before tax | 845 | -9.739 | 20.853 | 20.846 | 52.028 | 1.161 | 18.173 | 9.460 |
| Tax | 475 | -1.861 | 4.053 | 3.136 | 4.993 | -2.483 | 1.100 | 426 |
| Net profit | 370 | -7.879 | 16.800 | 17.710 | 47.035 | 3.645 | 17.073 | 9.034 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 172.855 | 164.657 | 182.423 | 207.718 | 253.244 | 229.784 | 176.838 | 184.297 |
| Equity | 2.161 | -5.718 | 11.083 | 140.018 | 187.054 | 190.698 | 148.875 | 153.792 |
| Long-term debt | 169.891 | 170.119 | 169.512 | 57.076 | 50.957 | 39.035 | 20.716 | 0 |
| Short-term debt | 802 | 255 | 1.828 | 10.623 | 15.234 | 51 | 7.248 | 30.504 |
| Total debt | 170.694 | 170.375 | 171.340 | 67.700 | 66.191 | 39.085 | 27.964 | 30.504 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
House of Balance DK ApS | Company | 50.0% | 50.0% | 2023 |
VM Invest, Herning ApS | Company | 25.0% | 25.0% | 2023 |
Moelholm Invest ApS | Company | 10.0% | 10.0% | 2023 |
Moelholm C&C A/S | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Viggo Mølholm | Management | 0 companies |
| Betina Mølholm | Chairman | 0 companies |
| Allan Mølholm | Board of Directors | 0 companies |
| Kim Mølholm | Board of Directors | 0 companies |