| Revenue | DKK 4M | +22% |
| EBITDA | DKK 642K | +12% |
| Net profit | DKK 633K | +57% |
| Total assets | DKK 3,4M | +49% |
| Equity | DKK 1,1M | +94% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.144 | 1.322 | 781 | 656 | 503 | 686 | 1.011 | 869 | 1.171 | 1.580 | 2.910 | 3.268 | 4.000 |
| Staff expenses | -888 | -577 | -572 | -576 | -518 | -982 | -1.191 | -551 | -1.019 | -1.638 | -2.406 | -2.693 | -3.358 |
| EBITDA | 256 | 745 | 209 | 80 | -15 | -296 | -180 | 319 | 151 | -58 | 504 | 574 | 642 |
| Depreciation & amort. | -134 | -81 | -152 | -10 | -66 | -54 | -56 | -56 | -56 | -56 | -47 | -1 | -11 |
| EBIT | 122 | 664 | 57 | 70 | -81 | -350 | -237 | 263 | 95 | -115 | 457 | 573 | 631 |
| Net financials | 0 | 4 | 9 | 4 | 1 | -14 | -196 | -59 | -15 | -17 | -6 | -43 | 146 |
| Profit before tax | 122 | 668 | 66 | 74 | -80 | -364 | -432 | 203 | 80 | -131 | 452 | 530 | 777 |
| Tax | 31 | 164 | 20 | 17 | -17 | -73 | -62 | 47 | 31 | -0 | 80 | 127 | 144 |
| Net profit | 91 | 505 | 47 | 57 | -63 | -291 | -371 | 156 | 50 | -131 | 372 | 403 | 633 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.359 | 2.149 | 1.584 | 1.155 | 896 | 824 | 863 | 622 | 891 | 841 | 1.593 | 2.267 | 3.388 |
| Equity | 1.049 | 1.554 | 1.301 | 857 | 694 | 139 | -232 | -76 | -26 | -200 | 166 | 569 | 1.102 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 271 | 0 | 0 | 0 | 0 |
| Short-term debt | 308 | 569 | 283 | 290 | 202 | 686 | 1.095 | 698 | 646 | 1.042 | 1.427 | 1.695 | 2.278 |
| Total debt | 308 | 569 | 283 | 290 | 202 | 686 | 1.095 | 698 | 917 | 1.042 | 1.427 | 1.695 | 2.278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Founder | Founder | 1987 | — | — |
CF Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CFB Herskind Holding ApS | Company | 100.0% | 100.0% | 2017 |
VML HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Verner Malta Larsen | Founder | 0 companies |
| Claus Fuglsang Herskind | Management | 0 companies |