| Revenue | DKK 378K | +134% |
| EBITDA | DKK 378K | +134% |
| Net profit | DKK 306K | +124% |
| Total assets | DKK 1,6M | +34% |
| Equity | DKK 1,3M | +30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -229 | 58 | 149 | 69 | 143 | 167 | 222 | 164 | 215 | 308 | 292 | 337 | 162 | 378 |
| Staff expenses | -55 | -52 | -132 | -108 | -81 | -108 | -102 | -122 | -141 | -125 | -0 | -0 | -0 | -0 |
| EBITDA | 84 | 6 | 17 | -39 | 62 | 59 | 119 | 42 | 74 | 182 | 292 | 337 | 162 | 378 |
| Depreciation & amort. | -107 | -42 | -16 | -12 | -10 | -13 | -14 | -20 | -7 | -4 | -12 | -21 | -21 | -12 |
| EBIT | -23 | -36 | 1 | -50 | 52 | 46 | 105 | 22 | 67 | 179 | 280 | 316 | 140 | 366 |
| Net financials | -48 | -6 | -6 | -8 | -9 | -12 | -9 | -8 | -3 | 4 | 15 | 24 | 35 | 28 |
| Profit before tax | -4 | -41 | -5 | -59 | 43 | 33 | 96 | 14 | 63 | 183 | 295 | 340 | 175 | 394 |
| Tax | -12 | -10 | -1 | -12 | 10 | 7 | 21 | 3 | 14 | 40 | 66 | 75 | 39 | 88 |
| Net profit | 8 | -32 | -5 | -47 | 34 | 26 | 75 | 11 | 49 | 142 | 229 | 266 | 136 | 306 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 658 | 484 | 560 | 757 | 801 | 915 | 840 | 830 | 898 | 851 | 1.053 | 1.176 | 1.576 |
| Equity | — | 107 | 102 | 55 | 89 | 115 | 190 | 201 | 250 | 392 | 622 | 887 | 1.024 | 1.329 |
| Long-term debt | 0 | 89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 82 |
| Short-term debt | 0 | 462 | 382 | 505 | 668 | 686 | 725 | 639 | 580 | 506 | 230 | 166 | 119 | 157 |
| Total debt | 0 | 551 | 382 | 505 | 668 | 686 | 725 | 639 | 580 | 506 | 230 | 166 | 151 | 239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
MI Management | Management | 2004 | — | — |
KV | Audit | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VELSØ HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |
| Michael Ibsgaard Velsø | Management | 0 companies |
| Klaus Viborg Pedersen | Audit | 0 companies |