| Revenue | DKK 361K | -24% |
| EBITDA | DKK 72K | +813% |
| Net profit | DKK 52K | +351% |
| Total assets | DKK 239K | -39% |
| Equity | DKK 178K | -28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.156 | 791 | 1.036 | 729 | 545 | 682 | 473 | 291 | 404 | 806 | 757 | 477 | 361 |
| Staff expenses | -752 | -457 | -614 | -636 | -452 | -675 | -500 | -308 | -467 | -514 | -537 | -487 | -289 |
| EBITDA | 404 | 334 | 423 | 93 | 93 | 6 | 106 | 110 | -62 | 293 | 220 | -10 | 72 |
| Depreciation & amort. | -11 | -59 | -89 | -122 | -93 | -0 | 67 | 63 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 393 | 275 | 334 | -29 | -0 | 6 | 39 | 46 | -62 | 293 | 220 | -10 | 72 |
| Net financials | -13 | -6 | -6 | 11 | -6 | 15 | -1 | -0 | -4 | -12 | -5 | -10 | -11 |
| Profit before tax | 380 | 269 | 327 | -19 | -6 | 21 | 39 | 46 | -66 | 280 | 215 | -21 | 61 |
| Tax | 2 | 61 | 71 | 2 | 31 | -4 | -8 | 5 | -0 | 48 | 47 | -0 | 9 |
| Net profit | 377 | 208 | 256 | -20 | -37 | 25 | 47 | 42 | -65 | 233 | 168 | -21 | 52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 806 | 874 | 1.323 | 998 | 640 | 535 | 397 | 349 | 2.198 | 465 | 506 | 394 | 239 |
| Equity | 369 | 577 | 736 | 616 | 478 | 400 | 341 | 275 | 99 | 331 | 385 | 246 | 178 |
| Long-term debt | 94 | 14 | 283 | 166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 336 | 284 | 304 | 216 | 146 | 124 | 53 | 67 | 2.092 | 111 | 122 | 147 | 61 |
| Total debt | 430 | 298 | 587 | 382 | 146 | 124 | 53 | 67 | 2.092 | 111 | 122 | 147 | 61 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Audit | Audit | 2003 | — | — |
VB Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Anthony Addis | Audit | 0 companies |
| Vibeke Butzbach von Qualen | Founder | 0 companies |