| Revenue | DKK 1,2M | -37% |
| EBITDA | DKK -315K | -199% |
| Net profit | DKK -519K | -420% |
| Total assets | DKK 1,9M | -20% |
| Equity | DKK 582K | -55% |
| Employees | 24 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 827 | 2.018 | 2.245 | 1.825 | 1.152 |
| Staff expenses | -750 | -1.242 | -1.386 | -1.508 | -1.467 |
| EBITDA | 77 | 776 | 859 | 317 | -315 |
| Depreciation & amort. | -52 | -53 | -55 | -63 | -80 |
| EBIT | 25 | 723 | 805 | 254 | -396 |
| Net financials | -25 | -3 | -31 | -48 | 0 |
| Profit before tax | 0 | 720 | 774 | 206 | -395 |
| Tax | -9 | 170 | 173 | 44 | 124 |
| Net profit | 9 | 550 | 601 | 162 | -519 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.643 | 2.952 | 3.138 | 2.368 | 1.895 |
| Equity | 189 | 739 | 1.344 | 1.302 | 582 |
| Long-term debt | 26 | 27 | 34 | 39 | 299 |
| Short-term debt | 1.428 | 2.182 | 1.759 | 1.027 | 1.014 |
| Total debt | 1.455 | 2.210 | 1.794 | 1.066 | 1.313 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
VC Management | Management | 1993 – 1994 |
NJ Audit | Audit | 1993 – 1994 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2009 | |
| Board of Directors | 2006 | |
| Board of Directors | 2004 | |
| Chairman | 2004 | |
| Former (7) | ||
| Board of Directors | 1993 – 2000 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2004 – 2009 | |
| Board of Directors | 1993 – 2006 | |
KL | Board of Directors | 2000 – 2002 |
| Board of Directors | 2002 – 2003 | |
| Chairman | 1993 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Individual | 50–66.65% | 50–66.65% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Duncan Llewellyn Sangster | Board of Directors | 0 companies |
| Sandra van der Loo | Board of Directors | 0 companies |
| Hans Henrik Bruun | Board of Directors | 0 companies |
| Howard Montagu Stuart Tanner | Board of Directors | 0 companies |
| Charlotte Horneman Lassen | Board of Directors | 0 companies |
| Bent Katharus Lassen | Board of Directors | 0 companies |
| Kate Lee | Board of Directors | 0 companies |
| Johannes Emilius Gerardus Roijen | Board of Directors | 0 companies |
| Antonius Cornelis Gerardus Leebeek | Chairman | 0 companies |
| John Måns Gustaf Follin | Board of Directors | 0 companies |
| Anders Katharus Bang Lassen | Chairman | 0 companies |