| Revenue | DKK 5M | +8% |
| EBITDA | DKK 1,1M | +231% |
| Net profit | DKK 722K | +582% |
| Total assets | DKK 4,2M | +27% |
| Equity | DKK 2,4M | +42% |
| Employees | — | — |
| Item | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -4 | 3.131 | 4.033 | 4.752 | 4.389 | 4.673 | 5.039 |
| Staff expenses | -0 | -2.868 | -3.187 | -3.710 | -3.637 | -4.348 | -3.964 |
| EBITDA | -4 | 262 | 845 | 1.042 | 752 | 325 | 1.075 |
| Depreciation & amort. | -0 | -98 | -102 | -123 | -123 | -175 | -80 |
| EBIT | -4 | 164 | 743 | 919 | 629 | 150 | 995 |
| Net financials | 0 | -68 | -14 | -14 | -11 | -6 | -12 |
| Profit before tax | -4 | 96 | 729 | 905 | 618 | 144 | 983 |
| Tax | -0 | 28 | 191 | 234 | 157 | 38 | 260 |
| Net profit | -4 | 68 | 538 | 671 | 461 | 106 | 722 |
| Item | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 0 | 2.560 | 2.649 | 3.336 | 3.188 | 3.319 | 4.204 |
| Equity | -156 | -92 | 446 | 1.117 | 1.598 | 1.704 | 2.426 |
| Long-term debt | 0 | 99 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 156 | 2.541 | 2.189 | 2.200 | 1.568 | 1.584 | 1.723 |
| Total debt | 156 | 2.640 | 2.189 | 2.200 | 1.568 | 1.584 | 1.723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2007 | — | — |
MS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Michael Stig Lindhart | Management | 0 companies |
| Wachiraphan Inthawong Bek | Board of Directors | 0 companies |
| Erik Palo Jacobsen | Chairman | 0 companies |
| Rosa Nissen Johnsen | Board of Directors | 0 companies |