| Revenue | DKK -321K | +38% |
| EBITDA | DKK -321K | -38% |
| Net profit | DKK 2,1M | +14% |
| Total assets | DKK 62,9M | +2% |
| Equity | DKK 62,6M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -48 | -50 | -140 | -51 | -62 | -9 | -105 | -135 | -130 | -86 | -360 | -736 | -233 | -321 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -48 | -50 | -140 | -51 | -62 | -9 | -105 | -135 | -130 | -86 | -360 | -736 | -233 | -321 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -5 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 |
| EBIT | -48 | -50 | -140 | -51 | -67 | -15 | -111 | -141 | -137 | -93 | -366 | -743 | -239 | -327 |
| Net financials | 1.448 | 1.173 | 2.625 | 2.029 | 3.557 | 3.555 | 4.043 | 2.934 | 4.363 | 4.933 | 3.689 | 11.032 | 2.326 | 2.656 |
| Profit before tax | 1.400 | 1.123 | 2.486 | 1.978 | 3.490 | 3.540 | 3.932 | 2.793 | 4.227 | 4.840 | 3.322 | 10.289 | 2.087 | 2.329 |
| Tax | 394 | 79 | 374 | -72 | -50 | 168 | 47 | 93 | 68 | 373 | -190 | -2 | 224 | 213 |
| Net profit | 1.006 | 1.044 | 2.112 | 2.050 | 3.540 | 3.372 | 3.885 | 2.699 | 4.159 | 4.467 | 3.513 | 10.291 | 1.863 | 2.115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.088 | 28.767 | 30.111 | 31.038 | 34.553 | 37.007 | 39.959 | 41.552 | 44.736 | 48.030 | 50.866 | 59.905 | 61.683 | 62.855 |
| Equity | 27.655 | 27.600 | 28.912 | 30.862 | 34.402 | 36.773 | 39.659 | 41.358 | 44.517 | 47.984 | 50.496 | 59.788 | 61.533 | 62.648 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 433 | 1.167 | 1.199 | 176 | 151 | 233 | 301 | 194 | 219 | 47 | 370 | 117 | 150 | 207 |
| Total debt | 433 | 1.167 | 1.199 | 176 | 151 | 233 | 301 | 194 | 219 | 47 | 370 | 117 | 150 | 207 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VA Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Vibeke Asmin Hansen | Management | 0 companies |
| Karina Bønsø | Board of Directors | 0 companies |