| Revenue | DKK 1,6M | +18% |
| EBITDA | DKK 286K | +10% |
| Net profit | DKK 224K | +13% |
| Total assets | DKK 851K | -12% |
| Equity | DKK 422K | -29% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.484 | 1.523 | 1.746 | 2.305 | 1.151 | 995 | 880 | 567 | 1.017 | 1.066 | 1.020 | 1.083 | 1.393 | 1.642 |
| Staff expenses | -1.129 | -1.262 | -965 | -1.230 | -1.005 | -1.177 | -1.885 | -430 | -647 | -962 | -954 | -855 | -1.131 | -1.356 |
| EBITDA | 355 | 261 | 781 | 1.075 | 145 | -181 | -1.005 | 137 | 370 | 104 | 66 | 228 | 261 | 286 |
| Depreciation & amort. | -23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 331 | 261 | 781 | 1.075 | 145 | -181 | -1.005 | 137 | 370 | 104 | 66 | 228 | 261 | 286 |
| Net financials | -10 | -1 | 0 | 0 | 3 | -2 | -52 | -2 | -3 | -5 | -5 | -1 | 2 | 5 |
| Profit before tax | 321 | 260 | 781 | 1.075 | 149 | -183 | -1.057 | 135 | 366 | 99 | 60 | 227 | 263 | 291 |
| Tax | 87 | 61 | 199 | 259 | 35 | -37 | -223 | 26 | 85 | 26 | 27 | 49 | 64 | 67 |
| Net profit | 235 | 198 | 582 | 816 | 113 | -147 | -834 | 109 | 282 | 73 | 33 | 178 | 199 | 224 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 854 | 943 | 1.749 | 2.237 | 1.461 | 530 | 837 | 749 | 862 | 862 | 796 | 895 | 965 | 851 |
| Equity | 388 | 436 | 920 | 941 | 1.054 | 158 | -676 | 133 | 415 | 488 | 521 | 699 | 598 | 422 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 67 |
| Short-term debt | 466 | 507 | 830 | 1.296 | 406 | 372 | 1.513 | 616 | 447 | 374 | 274 | 196 | 317 | 362 |
| Total debt | 466 | 507 | 830 | 1.296 | 406 | 372 | 1.513 | 616 | 447 | 374 | 274 | 196 | 367 | 429 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NT Management | Management | 2006 | — | — |
CV Management | Management | 2010 | — | — |
FB Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VINGAA HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Tue | Management | 0 companies |
| Crisstian Vingaa Poulsen | Management | 0 companies |
| Flemming Brinkgaard | Chief Executive Officer | 0 companies |
| Ulrike Katrine Cecillie Poulsen | Board of Directors | 0 companies |
| Vagn Sanggaard Jakobsen | Chairman | 0 companies |