| Revenue | DKK 2K | -102% |
| EBITDA | DKK 2K | +102% |
| Net profit | DKK -2K | +98% |
| Total assets | DKK 18K | -51% |
| Equity | DKK -94K | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.371 | 945 | 1.073 | 1.051 | 1.293 | 915 | 1.040 | 1.149 | 891 | 1.071 | 393 | -87 | 2 |
| Staff expenses | -1.272 | -836 | -1.098 | -1.079 | -1.214 | -988 | -957 | -1.093 | -1.242 | -972 | -287 | -0 | -0 |
| EBITDA | 99 | 109 | -25 | -28 | 79 | -73 | 83 | 56 | -351 | 99 | 106 | -87 | 2 |
| Depreciation & amort. | -10 | -10 | -12 | -5 | -5 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 89 | 99 | -37 | -33 | 75 | -78 | 78 | 56 | -351 | 99 | 106 | -87 | 2 |
| Net financials | -20 | -51 | -36 | -11 | -16 | -13 | -24 | -7 | -12 | -12 | -10 | -7 | -4 |
| Profit before tax | 69 | 48 | -73 | -44 | 58 | -91 | 54 | 49 | -363 | 87 | 95 | -94 | -2 |
| Tax | 23 | 31 | -0 | -0 | 4 | -0 | -0 | 9 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 46 | 17 | -73 | -44 | 54 | -91 | 54 | 40 | -363 | 87 | 95 | -94 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 801 | 624 | 411 | 355 | 395 | 460 | 251 | 399 | 201 | 146 | 93 | 36 | 18 |
| Equity | 227 | 244 | 171 | 127 | 181 | 90 | 144 | 183 | -180 | -93 | 2 | -92 | -94 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 574 | 380 | 240 | 228 | 214 | 370 | 108 | 216 | 381 | 239 | 91 | 128 | 111 |
| Total debt | 574 | 380 | 240 | 228 | 214 | 370 | 108 | 216 | 381 | 239 | 91 | 128 | 111 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Founder | Founder | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Vibe Strøier Larsen | Founder | 0 companies |