| Revenue | DKK 10,9M | +4% |
| EBITDA | DKK 1,3M | +488% |
| Net profit | DKK 847K | +247% |
| Total assets | DKK 9,5M | +14% |
| Equity | DKK 1,4M | +162% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.506 | 11.784 | 10.870 | 10.446 | 10.898 |
| Staff expenses | -10.558 | -10.651 | -11.362 | -10.735 | -9.587 |
| EBITDA | 916 | 1.093 | -491 | -337 | 1.310 |
| Depreciation & amort. | -62 | -18 | -31 | -58 | -9 |
| EBIT | 854 | 1.075 | -522 | -395 | 1.301 |
| Net financials | 631 | -84 | -231 | -273 | -189 |
| Profit before tax | 1.485 | 991 | -753 | -668 | 1.112 |
| Tax | -397 | 242 | -106 | -90 | 265 |
| Net profit | 1.882 | 749 | -647 | -578 | 847 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.802 | 10.013 | 8.704 | 8.390 | 9.527 |
| Equity | 2.999 | 3.747 | 1.100 | 522 | 1.369 |
| Long-term debt | 3.601 | 371 | 1.057 | 1.030 | 1.133 |
| Short-term debt | 4.203 | 5.895 | 6.547 | 6.838 | 7.025 |
| Total debt | 7.804 | 6.266 | 7.604 | 7.867 | 8.158 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
VF Management | Management | 1985 |
| Former (2) | ||
HC Audit | Audit | 1995 – 1996 |
| Audit | 1985 – 1992 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1985 | |
| Board of Directors | 1985 | |
| Former (1) | ||
| Chairman | 1985 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2010 | |
| Company | 25–33.32% | 25–33.32% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Christian Bayer | Audit | 0 companies |
| Revisionsselskabet af 15/11-1972 ApS | Audit | 0 companies |
| Viggo Forslund Andersen | Management | 0 companies |
| Bente Andersen | Board of Directors | 0 companies |
| Thomas Forslund Andersen | Board of Directors | 0 companies |
| Jens Christensen | Chairman | 0 companies |