| Revenue | DKK 12,5M | -7% |
| EBITDA | DKK 6M | -16% |
| Net profit | DKK 3,2M | -16% |
| Total assets | DKK 61,1M | +4% |
| Equity | DKK 22,6M | -2% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.884 | 14.918 | 18.689 | 17.707 | 12.545 | 13.621 | 16.739 | 12.511 | 15.963 | 14.341 | 19.697 | 17.910 | 13.462 | 12.460 |
| Staff expenses | -4.222 | -4.541 | -4.658 | -4.766 | -0 | -4.591 | -5.082 | -4.037 | -5.407 | -5.631 | -6.264 | -6.554 | -6.335 | -6.449 |
| EBITDA | 7.450 | 10.122 | 13.751 | 12.941 | 7.928 | 9.030 | 11.657 | 8.474 | 10.556 | 8.710 | 13.433 | 11.356 | 7.127 | 6.011 |
| Depreciation & amort. | -0 | -0 | -0 | -187 | -214 | -199 | -137 | -106 | -142 | -273 | -612 | -554 | -598 | -615 |
| EBIT | 7.450 | 10.122 | 13.751 | 12.753 | 7.714 | 8.831 | 11.520 | 8.368 | 10.414 | 8.438 | 12.822 | 10.802 | 6.529 | 5.396 |
| Net financials | -1.127 | -768 | -707 | -459 | -377 | -289 | -315 | -406 | -340 | -396 | -465 | -1.691 | -1.645 | -1.306 |
| Profit before tax | 6.324 | 9.354 | 13.044 | 12.294 | 7.337 | 8.542 | 11.205 | 7.961 | 10.074 | 8.042 | 12.356 | 9.110 | 4.884 | 4.090 |
| Tax | 1.561 | 2.302 | 3.277 | 2.926 | 1.630 | 1.905 | 2.498 | 1.761 | 2.228 | 1.784 | 2.732 | 2.026 | 1.108 | 932 |
| Net profit | 4.763 | 7.052 | 9.767 | 9.368 | 5.708 | 6.637 | 8.707 | 6.201 | 7.847 | 6.258 | 9.625 | 7.084 | 3.776 | 3.158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.034 | 26.856 | 48.263 | 49.872 | 41.090 | 48.238 | 49.647 | 59.375 | 55.693 | 57.158 | 75.285 | 73.999 | 58.573 | 61.098 |
| Equity | — | 19.120 | 22.386 | 22.754 | 19.662 | 20.799 | 23.006 | 20.107 | 27.954 | 24.212 | 28.837 | 26.321 | 23.097 | 22.556 |
| Long-term debt | 14.759 | 14.500 | 14.500 | 0 | 14.500 | 12.500 | 0 | 0 | 0 | 448 | 448 | 482 | 485 | 473 |
| Short-term debt | 13.885 | 12.300 | 11.348 | 12.579 | 6.902 | 14.929 | 26.627 | 39.249 | 27.729 | 32.369 | 45.870 | 47.060 | 34.855 | 37.996 |
| Total debt | 28.644 | 26.800 | 25.877 | 27.118 | 21.402 | 27.429 | 26.627 | 39.249 | 27.729 | 32.817 | 46.318 | 47.542 | 35.341 | 38.469 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Founder | Founder | 1987 | — | — |
KJ Management | Management | 1987 | — | — |
JS Management | Management | 1987 | — | — |
NJ Audit | Audit | 1987 | — | — |
SB Founder | Founder | 1987 | — | — |
HL Management | Management | 2009 | — | — |
JN Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Founder | 0 companies |
| Kjell Jarle Wardenær | Management | 0 companies |
| Jørgen Sparre | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Søren Bonde | Founder | 0 companies |
| Hans Lykke Jensen | Management | 0 companies |
| Jens Nørskov | Founder | 0 companies |
| Oddbjørn Maurdalen | Chairman | 0 companies |
| Anita Nedergaard Uth | Board of Directors | 0 companies |
| Svend Møller Hansen | Board of Directors | 0 companies |
| Morten Sæderup Nielsen | Chairman | 0 companies |
| Harald Øyhovden | Chairman | 0 companies |
| Mari Skjærstad | Board of Directors | 0 companies |
| Harald Rune Øyhovden | Chairman | 0 companies |
| Steen Christiansen | Board of Directors | 0 companies |
| Helge Andresen | Chairman | 0 companies |
| Steen Skaanning | Board of Directors | 0 companies |
| Jørgen Glavind Rasmussen | Board of Directors | 0 companies |
| Lars Kudsk | Board of Directors | 0 companies |
| Jan Halvor Jonsaas Sæl | Board of Directors | 0 companies |