| Revenue | DKK 18,6M | -9% |
| EBITDA | DKK 8,7M | -23% |
| Net profit | DKK 6,3M | -28% |
| Total assets | DKK 51,9M | +2% |
| Equity | DKK 23,2M | -9% |
| Employees | 19 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.743 | 15.249 | 19.967 | 20.438 | 18.568 |
| Staff expenses | -5.537 | -7.355 | -7.901 | -9.070 | -9.854 |
| EBITDA | 6.206 | 7.895 | 12.066 | 11.368 | 8.713 |
| Depreciation & amort. | -43 | -163 | -51 | -381 | -557 |
| EBIT | 6.164 | 7.732 | 12.015 | 10.987 | 8.156 |
| Net financials | 245 | 289 | 147 | -102 | 50 |
| Profit before tax | 6.409 | 8.020 | 12.161 | 10.885 | 8.206 |
| Tax | 1.759 | 1.828 | 2.692 | 2.129 | 1.880 |
| Net profit | 4.650 | 6.192 | 9.470 | 8.756 | 6.326 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 27.600 | 44.255 | 49.512 | 50.700 | 51.929 |
| Equity | 20.670 | 22.363 | 25.833 | 25.589 | 23.215 |
| Long-term debt | 0 | 1.824 | 2.780 | 3.596 | 2.896 |
| Short-term debt | 6.914 | 20.048 | 20.900 | 21.515 | 25.816 |
| Total debt | 6.914 | 21.872 | 23.680 | 25.111 | 28.711 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FV Management | Management | 2004 |
| Former (1) | ||
DB Management | Management | 2002 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2006 | |
| Board of Directors | 2006 | |
| Chairman | 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2005 | |
| Company | 50–66.65% | 50–66.65% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Bjarne Johansen | Management | 0 companies |
| Frank Verdich | Management | 0 companies |
| Steen Conrad Gustavsen | Board of Directors | 0 companies |
| Dorthe Marianne Verdich | Board of Directors | 0 companies |
| Vivian Linnæa Gustavsen | Chairman | 0 companies |