| Revenue | DKK 57K | +212% |
| EBITDA | DKK 357K | +2234% |
| Net profit | DKK 274K | +997% |
| Total assets | DKK 2,4M | +10% |
| Equity | DKK 1,5M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46 | 44 | 64 | 187 | 188 | 199 | 202 | 95 | 18 | 57 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -204 | 44 | 64 | 56 | 91 | 107 | 253 | 1.015 | -17 | 357 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -204 | 44 | 64 | 56 | 91 | 107 | 253 | 1.015 | -17 | 357 |
| Net financials | 6 | 3 | -33 | -76 | -30 | -30 | -29 | -35 | -50 | -6 |
| Profit before tax | -198 | 48 | 31 | -20 | 61 | 77 | 224 | 980 | -67 | 351 |
| Tax | -50 | 12 | -4 | 0 | 10 | 17 | 50 | 216 | -37 | 77 |
| Net profit | -148 | 36 | 35 | -20 | 52 | 60 | 174 | 764 | -31 | 274 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.628 | 1.524 | 1.770 | 1.763 | 1.771 | 1.765 | 1.933 | 2.837 | 2.154 | 2.362 |
| Equity | 782 | 721 | 659 | 541 | 493 | 552 | 726 | 1.490 | 1.352 | 1.515 |
| Long-term debt | 519 | 504 | 774 | 786 | 768 | 750 | 733 | 726 | 662 | 456 |
| Short-term debt | 228 | 199 | 248 | 348 | 422 | 375 | 353 | 298 | 33 | 218 |
| Total debt | 746 | 703 | 1.022 | 1.135 | 1.190 | 1.124 | 1.086 | 1.024 | 695 | 675 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2016 | — | — |
| Audit | 1994 | — | — | |
KV Management | Management | 1984 | — | — |
AV Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Vexøe Pedersen | Management | 0 companies |
| Revisionsfirmaet Valentino Dalgaard | Audit | 0 companies |
| Karen Vexøe | Management | 0 companies |
| Anders Vexøe | Management | 0 companies |