| Revenue | DKK 14,9M | +143% |
| EBITDA | DKK 906K | +111% |
| Net profit | DKK 3,2M | +125% |
| Total assets | DKK 9,7M | +25% |
| Equity | DKK -7,7M | +30% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 9.646 | 13.075 | 15.639 | 6.129 | 14.910 |
| Staff expenses | -8.973 | -12.247 | -14.709 | -14.199 | -14.003 |
| EBITDA | 673 | 829 | 931 | -8.070 | 906 |
| Depreciation & amort. | -269 | -370 | -538 | -560 | -288 |
| EBIT | 404 | 459 | 393 | -8.630 | 619 |
| Net financials | -239 | -243 | -287 | -4.400 | 2.004 |
| Profit before tax | 165 | 215 | 106 | -13.031 | 2.623 |
| Tax | 53 | 63 | 52 | -0 | -615 |
| Net profit | 112 | 152 | 54 | -13.031 | 3.238 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 9.190 | 14.084 | 18.445 | 7.724 | 9.667 |
| Equity | 1.907 | 2.060 | 2.113 | -10.918 | -7.679 |
| Long-term debt | 0 | 0 | 0 | 588 | 709 |
| Short-term debt | 7.282 | 12.024 | 16.331 | 18.053 | 16.637 |
| Total debt | 7.282 | 12.024 | 16.331 | 18.641 | 17.346 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
FV Management | Management | 2007 – 2009 |
VF Management | Management | 1999 – 2022 |
| Audit | 1997 – 1998 | |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Board of Directors | 2003 – 2005 | |
| Chairman | 2020 – 2022 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 1998 – 2001 | |
| Board of Directors | 2008 – 2011 | |
| Board of Directors | 2011 – 2016 | |
| Board of Directors | 2001 – 2008 | |
| Chairman | 1997 – 2009 | |
| Board of Directors | 2016 – 2020 | |
| Board of Directors | 2007 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Villemoes Pedersen | Management | 0 companies |
| Viggo Fly Mulvad | Management | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Bo Anders Olesen | Board of Directors | 0 companies |
| Mette Irene Mulvad Fly | Chairman | 0 companies |
| Rasmus Gundgaard Mulvad | Board of Directors | 0 companies |
| Per Norup Koch | Board of Directors | 0 companies |
| Bent Kristian Winkler-Kristensen | Board of Directors | 0 companies |
| Dion Møberg Eriksen | Board of Directors | 0 companies |
| Hanne Hartoft | Board of Directors | 0 companies |
| Ove Nørholm Andersen | Chairman | 0 companies |
| Annette Kjær Mosegaard | Board of Directors | 0 companies |
| Jørgen Mulvad Pedersen | Board of Directors | 0 companies |