| Revenue | DKK 9,8M | -4% |
| EBITDA | DKK 1,3M | -28% |
| Net profit | DKK 897K | -27% |
| Total assets | DKK 5,1M | -2% |
| Equity | DKK 2M | -9% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.376 | 9.379 | 9.658 | 10.263 | 9.819 |
| Staff expenses | -6.309 | -7.338 | -8.186 | -8.409 | -8.479 |
| EBITDA | 1.067 | 2.041 | 1.472 | 1.854 | 1.340 |
| Depreciation & amort. | -135 | -133 | -171 | -197 | -147 |
| EBIT | 933 | 1.908 | 1.301 | 1.657 | 1.192 |
| Net financials | -9 | -21 | -26 | -62 | -51 |
| Profit before tax | 924 | 1.886 | 1.276 | 1.595 | 1.141 |
| Tax | 208 | 417 | 288 | 367 | 244 |
| Net profit | 716 | 1.470 | 988 | 1.228 | 897 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.258 | 4.436 | 4.791 | 5.241 | 5.128 |
| Equity | 1.241 | 2.111 | 2.098 | 2.227 | 2.024 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.976 | 2.259 | 2.608 | 2.937 | 3.069 |
| Total debt | 1.976 | 2.259 | 2.608 | 2.937 | 3.069 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NV Management | Management | 2001 |
HL Founder | Founder | 1990 |
| Former (2) | ||
KS Audit | Audit | 1990 – 2013 |
BB Audit | Audit | 1990 – 1992 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2009 | |
| Former (1) | ||
| Board of Directors | 2001 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2013 | |
| Company | 25–33.32% | 25–33.32% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Vendelbo-Larsen | Management | 0 companies |
| Hans Lauritz Vendelbo-Larsen | Founder | 0 companies |
| Karl Sørensen | Audit | 0 companies |
| Bent Bay Bastian | Audit | 0 companies |
| Marianne Vendelbo-Larsen | Board of Directors | 0 companies |
| Martin Vendelbo-Larsen | Board of Directors | 0 companies |
| Jørgen Vendelbo-Larsen | Chairman | 0 companies |