| Revenue | DKK 35,3M | -35% |
| EBITDA | DKK 10,4M | -36% |
| Net profit | DKK -968K | -124% |
| Total assets | DKK 86,5M | -30% |
| Equity | DKK 875K | -96% |
| Employees | 50 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.483 | 23.231 | 31.778 | 37.001 | 54.901 | 53.840 | 58.490 | 54.080 | 35.331 |
| Staff expenses | -14.299 | -17.597 | -23.753 | -27.149 | -30.738 | -33.165 | -37.486 | -37.787 | -23.444 |
| EBITDA | 5.488 | 5.635 | 8.026 | 9.853 | 24.044 | 20.548 | 20.636 | 16.199 | 10.423 |
| Depreciation & amort. | -652 | -349 | -992 | -298 | -9.949 | -11.139 | -11.428 | -10.956 | -10.863 |
| EBIT | 4.836 | 5.286 | 7.034 | 9.555 | 14.095 | 9.409 | 9.208 | 5.243 | -440 |
| Net financials | -38 | -212 | -143 | 1.345 | -2.357 | 367 | -1.109 | -717 | -1.286 |
| Profit before tax | 4.798 | 5.074 | 6.890 | 10.900 | 11.738 | 9.776 | 8.100 | 4.526 | -1.726 |
| Tax | 1.114 | 1.310 | 1.709 | 2.183 | 2.471 | 1.325 | 1.251 | 455 | -758 |
| Net profit | 3.685 | 3.764 | 5.182 | 8.716 | 9.267 | 8.451 | 6.848 | 4.071 | -968 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.817 | 20.817 | 28.939 | 34.700 | 113.424 | 148.661 | 153.079 | 123.115 | 86.459 |
| Equity | 5.211 | 7.975 | 13.157 | 20.873 | 26.472 | 27.424 | 34.272 | 23.343 | 875 |
| Long-term debt | 0 | 47 | 26 | 0 | 61.716 | 99.352 | 87.572 | 80.163 | 62.995 |
| Short-term debt | 6.816 | 11.169 | 14.338 | 12.484 | 24.320 | 21.593 | 31.235 | 19.609 | 22.589 |
| Total debt | 6.816 | 11.215 | 14.364 | 12.484 | 86.036 | 120.945 | 118.807 | 99.772 | 85.584 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Audit | 2004 | — | — | |
LE Management | Management | 2006 | — | — |
| Audit | 2005 | — | — | |
LF Management | Management | 2005 | — | — |
JG Management | Management | 2003 | — | — |
PJ Management | Management | 2005 | — | — |
| Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VIKINGBUS DANMARK A/S | Company | 100.0% | 100.0% | 2021 |
Larsenbus ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Larsole Emil Villiam Fliisgaard | Audit | 0 companies |
| Lars Eg Larsen | Management | 0 companies |
| Søren Viggo Kollenberg Thisted | Audit | 0 companies |
| Lars Friborg | Management | 0 companies |
| Jesper Gert Manley | Management | 0 companies |
| Peter Jacob Mølkjær Larsen | Management | 0 companies |
| REVISORERNE NIKOLAJ PLADS REGISTRERET REVISIONSANPARTSSELSKAB | Audit | 0 companies |
| Brian Höyer | Board of Directors | 0 companies |
| Teddy Krogh | Board of Directors | 0 companies |
| Mogens Outsen Pedersen | Chairman | 0 companies |