| Revenue | DKK 6,3M | +44% |
| EBITDA | DKK 1,1M | +258% |
| Net profit | DKK 888K | +231% |
| Total assets | DKK 2,4M | +60% |
| Equity | DKK 1,4M | +80% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.539 | 1.620 | 1.768 | — | 2.017 | 2.513 | 2.526 | 3.379 | 3.996 | 4.005 | 3.918 | 4.002 | 4.373 | 6.297 |
| Staff expenses | -1.452 | -1.448 | -1.584 | -1.592 | -1.880 | -2.074 | -2.475 | -3.101 | -3.412 | -3.854 | -3.751 | -3.619 | -4.057 | -5.165 |
| EBITDA | 88 | 171 | 184 | 156 | 138 | 439 | 51 | 278 | 584 | 151 | 167 | 383 | 316 | 1.132 |
| Depreciation & amort. | 15 | 18 | 10 | -10 | -14 | -14 | -14 | -17 | -17 | -16 | -32 | -29 | -24 | -29 |
| EBIT | 73 | 153 | 174 | 146 | 124 | 425 | 37 | 261 | 567 | 135 | 135 | 354 | 292 | 1.103 |
| Net financials | 27 | 28 | 42 | 39 | 37 | 45 | 42 | 0 | 36 | 52 | 34 | 56 | 63 | 43 |
| Profit before tax | 100 | 181 | 215 | 185 | 161 | 470 | 79 | 261 | 603 | 187 | 169 | 410 | 355 | 1.146 |
| Tax | 25 | 48 | 53 | 55 | 37 | 106 | 19 | 67 | 131 | 48 | 39 | 92 | 87 | 258 |
| Net profit | 75 | 133 | 163 | 130 | 124 | 364 | 60 | 194 | 472 | 139 | 130 | 318 | 268 | 888 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 812 | 917 | 1.136 | 1.127 | 1.244 | 1.675 | 1.385 | 1.792 | 3.287 | 2.008 | 2.045 | 1.941 | 1.511 | 2.416 |
| Equity | 277 | 335 | 399 | 430 | 454 | 714 | 268 | 463 | 935 | 961 | 976 | 1.176 | 772 | 1.392 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 535 | 581 | 733 | 690 | 783 | 954 | 1.111 | 1.325 | 2.130 | 999 | 1.027 | 728 | 703 | 991 |
| Total debt | 535 | 581 | 733 | 690 | 783 | 954 | 1.111 | 1.325 | 2.350 | 999 | 1.027 | 728 | 703 | 991 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Management | Management | 2023 | — | — |
DS Founder | Founder | 1995 | — | — |
PI | Audit | 2003 | — | — |
LC Founder | Founder | 1995 | — | — |
IT Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
VMP Holding, Aalborg ApS | Company | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Vibe Møller Pedersen | Management | 0 companies |
| Dennis Skagen | Founder | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Leo Christiansen | Founder | 0 companies |
| Inge Tidemann Christensen | Management | 0 companies |
| Anders Skagen | Board of Directors | 0 companies |
| Christian Skagen | Board of Directors | 0 companies |
| Mårten Jesper Hede | Board of Directors | 0 companies |