| Revenue | DKK -142K | -193% |
| EBITDA | DKK -142K | -193% |
| Net profit | DKK 19M | +46% |
| Total assets | DKK 282,6M | +2% |
| Equity | DKK 277,9M | +1% |
| Employees | — | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | -92 | -0 | 221 | -157 | -501 | -57 | 274 | -22 | 446 | 344 | 579 | 153 | -142 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | -92 | -0 | 221 | -157 | -501 | -57 | 274 | -22 | -860 | 1.340 | 438 | 153 | -142 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -54 | -54 | -68 | -58 | -65 | -65 | -65 | -65 | -65 | -93 | -93 | -93 | -93 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | -145 | -54 | 153 | -215 | -566 | -122 | 209 | -87 | -925 | 1.247 | 345 | 60 | -235 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.713 | 11.155 | 17.589 | 16.481 | 5.895 | 12.110 | 13.807 | 16.621 | 41.746 | 22.037 | 7.026 | 13.921 | 19.352 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | 9.568 | 11.101 | 17.742 | 16.266 | 5.329 | 11.988 | 14.016 | 16.534 | 40.821 | 23.284 | 7.371 | 13.981 | 19.117 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 318 | 470 | 740 | 136 | 468 | 104 | 480 | -300 | 1.027 | -337 | -587 | 969 | 134 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | 9.250 | 10.631 | 17.002 | 16.129 | 4.861 | 11.884 | 13.536 | 16.834 | 39.794 | 23.621 | 7.958 | 13.012 | 18.983 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160.084 | 170.478 | 185.497 | 194.543 | 191.723 | 203.057 | 208.809 | 220.233 | 253.348 | 279.468 | 270.550 | 278.010 | 282.571 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 158.889 | 167.609 | 181.457 | 191.691 | 190.475 | 199.657 | 207.297 | 217.445 | 248.609 | 273.828 | 268.154 | 274.026 | 277.946 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 995 | 3.881 | 4.532 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.195 | 2.870 | 4.040 | 2.852 | 1.248 | 3.400 | 1.512 | 2.788 | 4.739 | 5.640 | 1.401 | 103 | 93 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.195 | 2.870 | 4.040 | 2.852 | 1.248 | 3.400 | 1.512 | 2.788 | 4.739 | 5.640 | 2.396 | 3.984 | 4.625 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VJ Founder | Founder | 2001 | — | — |
JA Management | Management | 2003 | — | — |
MØ Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAV HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
OLJOCA HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Vera Jensen | Founder | 0 companies |
| Jens Anton Næstholdt Mikkelsen | Management | 0 companies |
| Martin Ørts Andersen | Management | 0 companies |
| Brian Lind Jensen | Board of Directors | 0 companies |
| Allan Lind Jensen | Board of Directors | 0 companies |