| Revenue | DKK 3,1M | +30% |
| EBITDA | DKK 1,3M | +21% |
| Net profit | DKK 885K | +71% |
| Total assets | DKK 4,4M | +8% |
| Equity | DKK 3M | -4% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.630 | 1.836 | 2.789 | — | 3.079 | 2.918 | 3.247 | 3.342 | 3.849 | 3.583 | 2.912 | 2.463 | 2.355 | 3.059 |
| Staff expenses | -1.403 | -1.513 | -2.183 | -2.074 | -2.218 | -2.118 | -2.775 | -2.573 | -2.301 | -2.275 | -2.471 | -1.588 | -1.314 | -1.799 |
| EBITDA | 227 | 323 | 606 | 432 | 861 | 800 | 472 | 769 | 1.548 | 1.307 | 440 | 875 | 1.040 | 1.260 |
| Depreciation & amort. | -109 | -137 | -39 | -40 | -73 | -68 | -78 | -96 | -121 | -135 | -140 | -142 | -190 | -129 |
| EBIT | 118 | 187 | 567 | 391 | 787 | 731 | 394 | 673 | 1.428 | 1.173 | 301 | 733 | 850 | 1.131 |
| Net financials | 1 | -2 | -0 | 2 | -0 | 1 | -0 | -0 | -0 | -0 | -1 | 6 | 13 | 8 |
| Profit before tax | 119 | 185 | 567 | 394 | 787 | 733 | 394 | 673 | 1.428 | 1.172 | 300 | 739 | 864 | 1.139 |
| Tax | 31 | 45 | 142 | 95 | 174 | 163 | 88 | 149 | 315 | 259 | 78 | 165 | 345 | 254 |
| Net profit | 89 | 140 | 425 | 299 | 613 | 570 | 306 | 524 | 1.112 | 913 | 222 | 574 | 518 | 885 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.939 | 2.146 | 3.161 | 2.355 | 2.857 | 2.723 | 2.828 | 2.960 | 3.938 | 4.189 | 3.995 | 4.324 | 4.054 | 4.358 |
| Equity | 1.246 | 1.386 | 1.511 | 1.310 | 1.423 | 1.693 | 1.749 | 2.122 | 2.785 | 3.448 | 3.270 | 3.594 | 3.112 | 2.997 |
| Long-term debt | -51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 641 | 741 | 1.638 | 1.017 | 1.410 | 1.010 | 1.066 | 833 | 1.115 | 709 | 702 | 718 | 893 | 1.317 |
| Total debt | 641 | 741 | 1.638 | 1.017 | 1.410 | 1.010 | 1.066 | 833 | 1.115 | 709 | 702 | 718 | 893 | 1.317 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2003 | — | — |
SS Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VISION HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Serup Mejlby | Management | 0 companies |
| Steen Scheffler | Management | 0 companies |