| Revenue | DKK -61K | -104% |
| EBITDA | DKK -61K | -104% |
| Net profit | DKK 19K | -99% |
| Total assets | DKK 5M | -6% |
| Equity | DKK 2,6M | -10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | -180 | 60 | 86 | 1.152 | 1.276 | 1.517 | -58 | -64 | -18 | -270 | 1.479 | -61 |
| Staff expenses | -0 | -100 | -250 | -250 | -250 | -0 | -0 | -0 | -0 | -60 | -75 | -80 | -0 |
| EBITDA | 2.239 | -250 | -190 | -164 | 902 | 1.276 | 1.517 | -58 | -64 | -78 | -345 | 1.399 | -61 |
| Depreciation & amort. | 1.118 | 15 | -0 | 9 | 8 | -0 | -0 | -0 | -0 | -0 | -6 | -4 | -4 |
| EBIT | 1.121 | -265 | -190 | -173 | 895 | 1.276 | 1.517 | -58 | -64 | -78 | -351 | 1.395 | -65 |
| Net financials | -71 | -62 | -68 | -51 | -54 | -84 | -91 | -77 | -73 | -40 | -21 | 0 | 91 |
| Profit before tax | 1.050 | -326 | -258 | -224 | 841 | 1.191 | 1.426 | -135 | -137 | -119 | -372 | 1.395 | 27 |
| Tax | 263 | -71 | -37 | 149 | 149 | 187 | 314 | -0 | -0 | -0 | -0 | 64 | 8 |
| Net profit | 788 | -256 | -220 | -373 | 692 | 1.005 | 1.112 | -135 | -137 | -119 | -372 | 1.331 | 19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.348 | 2.860 | 2.782 | 2.661 | 3.511 | 3.342 | 4.806 | 4.514 | 4.427 | 4.119 | 3.928 | 5.338 | 5.039 |
| Equity | 2.676 | 1.470 | 1.249 | 877 | 1.717 | 1.522 | 2.635 | 2.500 | 2.363 | 2.039 | 1.563 | 2.894 | 2.613 |
| Long-term debt | 617 | 668 | 722 | 1.388 | 1.383 | 1.372 | 1.537 | 1.866 | 1.818 | 1.819 | 0 | 0 | 0 |
| Short-term debt | 1.055 | 723 | 811 | 397 | 410 | 448 | 634 | 149 | 246 | 262 | 2.365 | 2.444 | 2.426 |
| Total debt | 1.672 | 1.390 | 1.533 | 1.784 | 1.793 | 1.820 | 2.171 | 2.015 | 2.064 | 2.080 | 2.365 | 2.444 | 2.426 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VE Management | Management | 2023 | — | — |
PC Management | Management | 1985 | — | — |
JM Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 1985 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1985 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VSI Invest ApS | Company | 50.0% | 50.0% | 2010 |
CSI INVEST ApS | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Valdemar Eduard Axel Siesbye | Management | 0 companies |
| Per Christian Nyemann | Management | 0 companies |
| Jytte Martha Forum | Management | 0 companies |
| Claudia Siesbye Halsted | Board of Directors | 0 companies |
| Pernille Ann Siesbye | Chairman | 0 companies |
| Lars Nyerup Vistesen | Board of Directors | 0 companies |
| Anders Dorph Herbo | Board of Directors | 0 companies |
| Mogens Hyldahl | Board of Directors | 0 companies |
| Hanne Magnussen | Chairman | 0 companies |