| Revenue | DKK 60,5M | +22% |
| EBITDA | DKK -166K | +67% |
| Net profit | DKK 1M | +136% |
| Total assets | DKK 29,7M | +21% |
| Equity | DKK 12,7M | +9% |
| Employees | 89 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41.553 | 40.497 | 49.094 | 50.337 | 51.967 | 49.076 | 52.730 | 47.424 | 40.076 | 46.923 | 42.164 | 49.657 | 60.472 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.364 | 1.990 | 766 | 1.183 | -1.460 | 541 | 4.524 | 1.749 | 178 | 3.355 | 1.514 | -506 | -166 |
| Depreciation & amort. | -698 | -992 | -790 | -459 | -763 | -974 | -1.412 | -1.291 | -701 | -2.334 | -13 | -22 | -0 |
| EBIT | -2.062 | 998 | -25 | 724 | -2.224 | -433 | 3.112 | 457 | -523 | 1.021 | 1.501 | -527 | -166 |
| Net financials | 239 | 99 | 453 | -281 | 416 | 114 | -53 | 865 | 414 | 360 | -2.190 | 957 | 1.182 |
| Profit before tax | -1.823 | 1.097 | 428 | 442 | -1.808 | -319 | 3.059 | 1.323 | -109 | 1.381 | -689 | 430 | 1.016 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.823 | 1.097 | 428 | 442 | -1.808 | -319 | 3.059 | 1.323 | -109 | 1.381 | -689 | 430 | 1.016 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.506 | 39.202 | 44.160 | 34.862 | 43.830 | 57.331 | 62.298 | 46.893 | 47.126 | 38.626 | 32.629 | 24.463 | 29.701 |
| Equity | 6.116 | 7.203 | 7.632 | 8.424 | 6.616 | 6.297 | 9.356 | 10.679 | 10.569 | 11.951 | 11.262 | 11.691 | 12.708 |
| Long-term debt | 795 | 653 | 511 | 295 | 6.766 | 3.018 | 13.080 | 12.457 | 9.918 | 7.341 | 3.878 | 1.135 | 1.093 |
| Short-term debt | 16.595 | 31.346 | 36.017 | 22.867 | 26.861 | 48.016 | 39.862 | 23.757 | 26.639 | 19.334 | 17.489 | 11.636 | 15.901 |
| Total debt | 17.390 | 31.999 | 36.528 | 23.162 | 33.627 | 51.034 | 52.942 | 36.214 | 36.557 | 26.675 | 21.367 | 12.772 | 16.994 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
FE Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
AB Audit | Audit | 1996 | — | — |
MS Management | Management | 2014 | — | — |
JH Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1996 | — | — | |
BM | Board of Directors | 2008 | — | — |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
PB | Board of Directors | 2008 | — | — |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Deputy Chairman | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1996 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Vibe Klarup | Chief Executive Officer | 0 companies |
| Frida Elsebeth Stryhn | Chief Executive Officer | 0 companies |
| Arne Bang | Audit | 0 companies |
| Marianne Skjold Larsen | Management | 0 companies |
| Jens Henning Elbirk | Management | 0 companies |
| Alfred Møller Josefsen | Board of Directors | 0 companies |
| Poul Milberg | Board of Directors | 0 companies |
| Jeanett Østerby Bauer | Board of Directors | 0 companies |
| Julie Buhl-Wiggers | Board of Directors | 0 companies |
| Maj Vinberg | Board of Directors | 0 companies |
| Thorkil Sørensen | Board of Directors | 0 companies |
| Bo Møhl | Board of Directors | 0 companies |
| Birgitte Bechgaard | Board of Directors | 0 companies |
| Preben Erik Nielsen | Board of Directors | 0 companies |
| Stine Gry Staal Steffensen | Board of Directors | 0 companies |
| Raben Rosenberg | Board of Directors | 0 companies |
| Lisbeth Kiel Bjerrum | Board of Directors | 0 companies |
| Merete Nordentoft | Board of Directors | 0 companies |
| Marianne Carisius Kastrup | Board of Directors | 0 companies |
| Per Bech | Board of Directors | 0 companies |
| Michael Ritto | Board of Directors | 0 companies |
| Martin Hjorth Frederiksen | Board of Directors | 0 companies |
| Margrethe Wivel | Board of Directors | 0 companies |
| Jesper Højberg Christensen | Board of Directors | 0 companies |
| Jørn Vestergaard | Board of Directors | 0 companies |
| Poul Bror Hemming Videbech | Board of Directors | 0 companies |
| Lone Lundsgaard | Board of Directors | 0 companies |
| Trine Lindhardt Roux | Board of Directors | 0 companies |
| Thomas Kirkegaard | Board of Directors | 0 companies |
| Torsten Bjørn Jacobsen | Chairman | 0 companies |
| Ralf Peter Hemmingsen | Deputy Chairman | 0 companies |
| Ib Germain Thyregod | Board of Directors | 0 companies |
| Børge Munk Ebbesen | Board of Directors | 0 companies |
| Ulla Almegaard | Board of Directors | 0 companies |
| Anna Winum Juul | Board of Directors | 0 companies |
| Agnete Philipsen | Board of Directors | 0 companies |
| Jes Gerlach | Board of Directors | 0 companies |
| Karin Absalonsen | Board of Directors | 0 companies |
| Peter Højland | Board of Directors | 0 companies |
| Jørgen Søndergaard | Deputy Chairman | 0 companies |
| Jens Buchhave | Board of Directors | 0 companies |
| Katarzyna Kalinowska | Board of Directors | 0 companies |
| Kirsten Hørder | Board of Directors | 0 companies |
| Thomas Middelboe | Board of Directors | 0 companies |
| Jeanette Bonde Pollmann | Board of Directors | 0 companies |
| Anne Margrethe Frank Lindhardt | Chairman | 0 companies |
| Hans Elbeshausen | Board of Directors | 0 companies |
| Mickael Grøne Bech | Deputy Chairman | 0 companies |
| Per Schultz-Jørgensen | Board of Directors | 0 companies |
| Stig Albinus | Board of Directors | 0 companies |