| Revenue | DKK 150K | +12% |
| EBITDA | DKK -450K | -438% |
| Net profit | DKK -438K | -481% |
| Total assets | DKK 466K | -41% |
| Equity | DKK 294K | -60% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.867 | -84 | 1.725 | 772 | 110 | -172 | 541 | 681 | 1.112 | 1.944 | -53 | 133 | 150 |
| Staff expenses | -25 | -0 | -38 | -31 | -0 | -2 | -282 | -272 | -0 | -323 | -2 | -0 | -600 |
| EBITDA | 3.842 | -84 | 1.686 | 740 | 110 | -175 | 259 | 953 | 1.112 | 1.621 | -54 | 133 | -450 |
| Depreciation & amort. | -57 | -114 | -170 | -174 | -160 | -83 | -1 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.785 | -198 | 1.517 | 567 | -49 | -258 | 258 | 949 | 1.112 | 1.621 | -54 | 133 | -450 |
| Net financials | 61 | -3 | -36 | -33 | -36 | -10 | 20 | 10 | 30 | 38 | 66 | 15 | 17 |
| Profit before tax | 3.845 | -201 | 1.481 | 533 | -85 | -267 | 278 | 959 | 1.143 | 1.658 | 12 | 149 | -433 |
| Tax | 963 | -50 | 363 | 151 | -38 | -58 | 63 | 213 | 254 | 367 | 4 | 34 | 5 |
| Net profit | 2.882 | -152 | 1.118 | 382 | -47 | -209 | 215 | 746 | 888 | 1.291 | 8 | 115 | -438 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.946 | 1.449 | 3.633 | 1.991 | 1.255 | 1.323 | 1.059 | 3.352 | 9.101 | 4.325 | 953 | 788 | 466 |
| Equity | 126 | -25 | 1.092 | 724 | 677 | 468 | 683 | 1.429 | 2.318 | 3.609 | 617 | 732 | 294 |
| Long-term debt | 454 | 307 | 593 | 460 | 379 | 0 | 0 | 0 | 0 | 0 | 274 | 0 | 0 |
| Short-term debt | 3.350 | 1.143 | 1.948 | 806 | 199 | 855 | 376 | 1.923 | 6.783 | 716 | 62 | 56 | 172 |
| Total debt | 3.803 | 1.450 | 2.540 | 1.266 | 577 | 855 | 376 | 1.923 | 6.783 | 716 | 336 | 56 | 172 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VSR HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Villy Stæhr Rasmussen | Management | 0 companies |
| Lenette Eltved | Board of Directors | 0 companies |
| Grethe Rasmussen | Board of Directors | 0 companies |
| Charlotte Dahlmann Larsen | Board of Directors | 0 companies |