| Revenue | DKK 5M | -3628% |
| EBITDA | DKK 5M | +3628% |
| Net profit | DKK 4M | +4371% |
| Total assets | DKK 6,8M | +203% |
| Equity | DKK 5,6M | +260% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 536 | 546 | 426 | -19 | 44 | 54 | -34 | -142 | 5.011 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 536 | 546 | 28.665 | -19 | 44 | 54 | -34 | -142 | 5.011 |
| Depreciation & amort. | -249 | -256 | 14.120 | -99 | -131 | -131 | -131 | -0 | -0 |
| EBIT | 288 | 290 | 14.546 | -118 | -88 | -77 | -165 | -142 | 5.011 |
| Net financials | -89 | -76 | -54 | -10 | 29 | 12 | 8 | 4 | 62 |
| Profit before tax | 198 | 214 | 14.491 | -128 | -59 | -65 | -157 | -138 | 5.073 |
| Tax | 81 | 62 | 3.523 | -26 | -13 | -14 | -27 | -44 | 1.050 |
| Net profit | 118 | 151 | 10.968 | -102 | -46 | -51 | -130 | -94 | 4.023 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.527 | 4.290 | 17.664 | 6.377 | 2.632 | 2.488 | 2.296 | 2.256 | 6.843 |
| Equity | 1.820 | 1.971 | 12.939 | 1.869 | 1.823 | 1.773 | 1.643 | 1.549 | 5.572 |
| Long-term debt | 1.180 | 1.032 | 884 | 771 | 622 | 472 | 440 | 406 | 884 |
| Short-term debt | 1.528 | 1.288 | 3.841 | 3.736 | 187 | 243 | 213 | 302 | 13 |
| Total debt | 2.708 | 2.320 | 4.725 | 4.508 | 809 | 715 | 653 | 708 | 896 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2015 | — | — |
FM Management | Management | 1982 | — | — |
JT Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2017 | — | — | |
IF | Board of Directors | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VB 2015 ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lindholt | Management | 0 companies |
| Frede Madsen | Management | 0 companies |
| Jens Thyge Laursen | Management | 0 companies |
| Mette Karen Lindholt Laursen | Board of Directors | 0 companies |
| Jens Jakob Jakobsen | Chairman | 0 companies |
| Anders Christian Laursen | Board of Directors | 0 companies |
| Søren Claes Kanstrup Laursen | Board of Directors | 0 companies |
| Hans Jørgen Laursen | Board of Directors | 0 companies |
| Bjarne Nørgaard Knudsen | Chairman | 0 companies |
| Marie Helene Jakobsen | Chairman | 0 companies |
| Ib Frank | Board of Directors | 0 companies |