| Revenue | DKK -92K | -41% |
| EBITDA | DKK -7,4M | -266% |
| Net profit | DKK -1,5M | +83% |
| Total assets | DKK 95,1M | -11% |
| Equity | DKK 56,9M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22.922 | -333 | -582 | -440 | -291 | -344 | -468 | -225 | -510 | -88 | -510 | -1.183 | -155 | -92 |
| Staff expenses | -211 | -214 | -529 | -524 | -498 | -479 | -281 | -191 | -389 | -669 | -578 | -961 | -1.855 | -819 |
| EBITDA | -23.132 | -547 | -12.711 | -974 | -797 | -823 | -750 | -855 | -897 | -758 | -1.087 | -2.140 | -2.009 | -7.361 |
| Depreciation & amort. | 7 | -7 | -0 | -0 | -0 | -3 | -32 | -32 | -41 | -80 | -88 | -0 | -0 | -0 |
| EBIT | -23.140 | -554 | -12.711 | -974 | -797 | -827 | -782 | -887 | -938 | -838 | -1.176 | -2.140 | -2.009 | -7.361 |
| Net financials | -10.596 | -10.269 | 10.956 | 6.169 | 3.182 | 3.195 | 3.447 | 5.322 | 10.433 | 8.440 | 12.793 | 3.071 | -7.418 | 4.003 |
| Profit before tax | -33.735 | -10.823 | -1.755 | 5.196 | 2.384 | 2.368 | 2.665 | 4.434 | 9.494 | 7.602 | 11.617 | 931 | -9.427 | -3.357 |
| Tax | -769 | -250 | -502 | -594 | -48 | -220 | -92 | -143 | 439 | -624 | -552 | -471 | -591 | -1.880 |
| Net profit | -32.966 | -10.573 | -1.254 | 5.790 | 2.432 | 2.588 | 2.757 | 4.578 | 9.055 | 8.226 | 12.169 | 1.402 | -8.836 | -1.477 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 116.648 | 114.261 | 104.282 | 109.538 | 95.189 | 82.251 | 80.498 | 86.019 | 93.906 | 94.460 | 109.653 | 128.241 | 106.446 | 95.098 |
| Equity | 60.220 | 49.647 | 48.393 | 54.183 | 56.616 | 59.507 | 62.264 | 66.842 | 74.897 | 82.123 | 84.132 | 80.134 | 58.398 | 56.921 |
| Long-term debt | 8.390 | 7.816 | 7.723 | 7.402 | 7.512 | 0 | 0 | 716 | 700 | 677 | 601 | 566 | 11.516 | 6.236 |
| Short-term debt | 35.043 | 34.227 | 35.725 | 40.710 | 31.061 | 22.744 | 18.234 | 18.462 | 18.309 | 11.660 | 24.920 | 47.541 | 36.532 | 31.941 |
| Total debt | 43.433 | 42.043 | 43.448 | 48.111 | 38.573 | 22.744 | 18.234 | 19.178 | 19.009 | 12.337 | 25.521 | 48.107 | 48.048 | 38.177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CV Management | Management | 2023 | — | — |
CV Management | Management | 2023 | — | — |
CV Management | Management | 2023 | — | — |
TC Management | Management | 1983 | — | — |
BA Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1983 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOLIGLAND FREDERIKSHAVN ApS | Company | 25.0% | 25.0% | 2025 |
SKAFTVED ApS | Company | 25.0% | 25.0% | 2021 |
CHRISTIAN VEJBY ApS | Company | 25.0% | 25.0% | 2021 |
VEJBYGAARD ApS | Company | 20.0% | 20.0% | 2009 |
CTV ApS | Company | 10.0% | 10.0% | 2023 |
ÅSTED ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Vejby | Management | 0 companies |
| Charlotte Vejby | Management | 0 companies |
| Carsten Vejby | Management | 0 companies |
| Troels Christian Vejby | Management | 0 companies |
| Bent Abel Ulvsgaard | Audit | 0 companies |
| Edith Margareth Vejby | Board of Directors | 0 companies |