| Revenue | DKK 377K | -335% |
| EBITDA | DKK 28K | +107% |
| Net profit | DKK 18K | +104% |
| Total assets | DKK 1,4M | +2% |
| Equity | DKK 1,2M | +2% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 334 | -9 | -462 | -160 | 377 |
| Staff expenses | -1.506 | -401 | -251 | -212 | -350 |
| EBITDA | -1.172 | -299 | -713 | -372 | 28 |
| Depreciation & amort. | -446 | 55 | -196 | -100 | -31 |
| EBIT | -1.618 | -355 | -909 | -472 | -3 |
| Net financials | -84 | -38 | 16 | 18 | 21 |
| Profit before tax | -1.702 | -392 | -893 | -454 | 18 |
| Tax | -274 | -16 | -2 | -18 | -0 |
| Net profit | -1.428 | -376 | -891 | -436 | 18 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 4.013 | 2.873 | 1.831 | 1.343 | 1.368 |
| Equity | 2.895 | 2.519 | 1.628 | 1.192 | 1.209 |
| Long-term debt | 599 | 0 | 0 | 0 | 0 |
| Short-term debt | 519 | 354 | 203 | 152 | 158 |
| Total debt | 1.118 | 354 | 203 | 152 | 158 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
R1 | Audit | 2000 – 2000 |
VB Management | Management | 2000 – 2002 |
PB | Founder | 2000 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2002 – 2003 | |
| Chairman | 2010 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 | |
| Individual | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Revision 103 Lilian Schmahl | Audit | 0 companies |
| Vibeke Benfeldt Madsen | Management | 0 companies |
| Preben Benfeldt Ebbesen Madsen | Founder | 0 companies |
| Lene Nørgaard Madsen | Chairman | 0 companies |
| Stephan Benfeldt Madsen | Chairman | 0 companies |