| Revenue | DKK 0 | — |
| EBITDA | DKK -9K | +0% |
| Net profit | DKK -39K | -294% |
| Total assets | DKK 201K | -48% |
| Equity | DKK 191K | -49% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -86 | -66 | -10 | -14 | -15 | -11 | -10 | -10 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -86 | -66 | -10 | -14 | -15 | -11 | -10 | -10 | -10 | -9 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -86 | -66 | -10 | -14 | -15 | -11 | -10 | -10 | -10 | -9 | -9 |
| Net financials | 307 | 226 | 167 | 300 | -22 | 41 | -42 | 75 | 1 | 35 | -30 |
| Profit before tax | 222 | 160 | 156 | 286 | -37 | 29 | -52 | 64 | -9 | 26 | -39 |
| Tax | 180 | 1 | 1 | 24 | -8 | 7 | -11 | 14 | -2 | 6 | -0 |
| Net profit | 42 | 159 | 155 | 262 | -29 | 22 | -40 | 50 | -7 | 20 | -39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.801 | 942 | 985 | 1.151 | 1.012 | 904 | 731 | 649 | 504 | 385 | 201 |
| Equity | 1.658 | 820 | 863 | 1.012 | 983 | 893 | 721 | 639 | 494 | 373 | 191 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 143 | 122 | 122 | 139 | 29 | 11 | 10 | 10 | 10 | 12 | 10 |
| Total debt | 143 | 122 | 122 | 139 | 29 | 11 | 10 | 10 | 10 | 12 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1982 | — | — |
AM Audit | Audit | 2001 | — | — |
NJ Management | Management | 1982 | — | — |
PS | Audit | 1982 | — | — |
KV Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 66.7% | 66.7% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Carstensen Egeberg | Management | 0 companies |
| Anne Mette Høffner | Audit | 0 companies |
| Nils Jeppe Overgaard | Management | 0 companies |
| Preben Stensgaard Madsen | Audit | 0 companies |
| Kasper Vilstrup | Management | 0 companies |
| Lis Liljeberg | Board of Directors | 0 companies |
| Grethe Vilstrup | Board of Directors | 0 companies |