| Revenue | DKK 541K | +25% |
| EBITDA | DKK 541K | +25% |
| Net profit | DKK 876K | +57% |
| Total assets | DKK 19,1M | +2% |
| Equity | DKK 11,9M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 94 | 1 | -2 | 25 | 54 | 141 | 230 | 2.135 | 203 | 356 | 416 | 523 | 432 | 541 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 16 | 1 | -2 | 25 | 54 | 141 | 230 | 2.135 | 203 | 356 | 416 | 523 | 432 | 541 |
| Depreciation & amort. | -44 | -44 | -44 | -692 | -71 | -68 | -102 | -88 | -124 | -159 | -195 | -209 | -218 | -218 |
| EBIT | -28 | -44 | -46 | -666 | -17 | 74 | 128 | 2.047 | 78 | 197 | 222 | 314 | 214 | 323 |
| Net financials | 2.638 | 1.610 | 1.082 | 1.223 | 991 | 380 | 773 | 845 | 1.202 | 226 | 1.007 | 429 | 387 | 613 |
| Profit before tax | 2.638 | 1.566 | 1.036 | 557 | 973 | 454 | 901 | 2.891 | 1.281 | 423 | 1.228 | 743 | 601 | 936 |
| Tax | 14 | 10 | 8 | -8 | -4 | 3 | 16 | 316 | 14 | 36 | 49 | 69 | 44 | 60 |
| Net profit | 2.624 | 1.557 | 1.028 | 565 | 978 | 450 | 885 | 2.576 | 1.267 | 387 | 1.180 | 674 | 557 | 876 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.979 | 11.516 | 11.012 | 11.552 | 11.853 | 13.209 | 14.186 | 14.956 | 16.109 | 17.360 | 18.198 | 18.667 | 18.665 | 19.099 |
| Equity | 9.822 | 10.378 | 9.907 | 9.472 | 9.449 | 9.500 | 9.885 | 11.461 | 11.727 | 11.115 | 12.181 | 12.056 | 11.613 | 11.889 |
| Long-term debt | 1.082 | 1.052 | 1.021 | 1.945 | 1.890 | 3.370 | 3.917 | 2.926 | 3.756 | 4.947 | 4.798 | 5.942 | 5.754 | 5.563 |
| Short-term debt | 75 | 85 | 85 | 135 | 514 | 339 | 385 | 569 | 625 | 1.298 | 1.218 | 669 | 1.298 | 1.641 |
| Total debt | 1.157 | 1.138 | 1.105 | 2.080 | 2.404 | 3.709 | 4.301 | 3.495 | 4.382 | 6.245 | 6.016 | 6.611 | 7.052 | 7.204 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Management | Management | 2025 | — | — |
LB Founder | Founder | 1997 | — | — |
II Founder | Founder | 1997 | — | — |
PB Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Vivi Sanna Hovgård Breuning | Management | 0 companies |
| Lise Breuning | Founder | 0 companies |
| Ib Illner Breuning | Founder | 0 companies |
| Peter Breuning | Founder | 0 companies |
| Lise Eyrich Høgh | Board of Directors | 0 companies |
| Mette Hovgaard Breuning | Board of Directors | 0 companies |
| Egon Lindstrøm Jensen Høgh | Board of Directors | 0 companies |
| Rasmus Hovgaard Breuning | Board of Directors | 0 companies |
| Lisbeth Nielsen | Board of Directors | 0 companies |