| Revenue | DKK 98K | +17% |
| EBITDA | DKK 2M | -64% |
| Net profit | DKK 1,7M | -61% |
| Total assets | DKK 24,2M | +2% |
| Equity | DKK 23,7M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.520 | 4.691 | 4.162 | 3.678 | 3.663 | 2.561 | 586 | 1.334 | 608 | 732 | 281 | 1.330 | 84 | 98 |
| Staff expenses | -4.001 | -1.015 | -1.287 | -797 | -527 | -610 | -718 | -617 | -480 | -500 | -360 | -4 | -0 | -0 |
| EBITDA | 1.088 | 3.676 | 2.875 | 2.882 | 3.136 | 1.950 | -132 | 2.226 | 40 | 146 | -208 | 1.576 | 5.531 | 1.990 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.088 | 3.676 | 2.875 | 2.882 | 3.136 | 1.950 | -132 | 2.226 | 40 | 146 | -208 | 1.576 | 5.531 | 1.990 |
| Net financials | 238 | 339 | 332 | 1.156 | 189 | 172 | -2.105 | 2.161 | -810 | -60 | -18 | 24 | 21 | 111 |
| Profit before tax | 1.327 | 4.015 | 3.206 | 4.038 | 3.325 | 2.122 | -2.236 | 4.387 | -770 | 86 | -226 | 1.601 | 5.552 | 2.102 |
| Tax | 336 | 1.008 | 819 | 928 | 761 | 464 | -477 | 966 | -169 | 17 | -51 | 345 | 1.220 | 412 |
| Net profit | 991 | 3.008 | 2.387 | 3.109 | 2.564 | 1.659 | -1.759 | 3.421 | -601 | 69 | -175 | 1.256 | 4.332 | 1.690 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.536 | 7.938 | 9.877 | 15.644 | 14.717 | 16.188 | 13.900 | 17.928 | 20.871 | 17.876 | 17.638 | 18.299 | 23.771 | 24.228 |
| Equity | 5.029 | 5.563 | 7.951 | 11.060 | 13.624 | 15.282 | 13.523 | 17.206 | 16.550 | 16.562 | 16.387 | 17.642 | 21.974 | 23.663 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88 | 266 | 266 | 265 | 185 | 178 | 144 |
| Short-term debt | 3.507 | 2.375 | 1.086 | 1.185 | 1.093 | 906 | 377 | 289 | 3.879 | 854 | 844 | 101 | 49 | 421 |
| Total debt | 3.507 | 2.375 | 1.927 | 4.585 | 1.093 | 906 | 377 | 377 | 4.146 | 1.121 | 1.109 | 285 | 227 | 565 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VA Founder | Founder | 2002 | — | — |
JW Founder | Founder | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Arnold Sørensen | Founder | 0 companies |
| John Wentzlau | Founder | 0 companies |
| Marcus Engholm | Board of Directors | 0 companies |
| Inger Planck Svendsen | Board of Directors | 0 companies |
| Jette Pedersen | Board of Directors | 0 companies |
| Flemming Hjulmand Jørgensen | Chairman | 0 companies |
| Michael Hjulmand Jørgensen | Board of Directors | 0 companies |
| Erik Naidan Svendsen | Board of Directors | 0 companies |
| Lis Gude Engholm | Board of Directors | 0 companies |