| Revenue | DKK 3,6M | +4% |
| EBITDA | DKK 488K | -39% |
| Net profit | DKK 387K | -46% |
| Total assets | DKK 4,7M | +17% |
| Equity | DKK 2,3M | -9% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.653 | 3.035 | 3.371 | 3.780 | 3.458 | 2.668 | 3.315 | 3.496 | 4.455 | 3.398 | 3.195 | 3.143 | 3.496 | 3.621 |
| Staff expenses | -988 | -1.431 | -1.920 | -2.458 | -2.341 | -2.373 | -2.340 | -2.449 | -3.127 | -2.502 | -2.438 | -2.555 | -2.692 | -3.133 |
| EBITDA | 665 | 1.605 | 1.451 | 1.322 | 1.117 | 295 | 975 | 1.048 | 1.328 | 896 | 758 | 588 | 804 | 488 |
| Depreciation & amort. | 22 | -27 | -15 | -16 | -5 | -1 | -14 | -29 | -42 | -26 | -20 | -23 | -16 | -8 |
| EBIT | 643 | 1.578 | 1.436 | 1.306 | 1.112 | 293 | 961 | 1.019 | 1.286 | 870 | 738 | 565 | 788 | 480 |
| Net financials | 9 | 4 | -11 | -28 | 7 | 10 | -51 | -85 | -28 | 43 | -259 | 63 | 125 | 44 |
| Profit before tax | 652 | 1.581 | 1.425 | 1.278 | 1.119 | 303 | 910 | 934 | 1.258 | 914 | 478 | 628 | 913 | 524 |
| Tax | 165 | 395 | 350 | 302 | 247 | 69 | 200 | 206 | 277 | 203 | 107 | 139 | 202 | 137 |
| Net profit | 488 | 1.187 | 1.074 | 976 | 873 | 235 | 710 | 728 | 981 | 711 | 372 | 488 | 711 | 387 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.456 | 2.363 | 3.678 | 4.506 | 4.932 | 4.702 | 4.190 | 4.403 | 3.998 | 3.275 | 3.204 | 3.568 | 4.058 | 4.728 |
| Equity | — | 1.751 | 2.326 | 2.802 | 2.674 | 1.909 | 1.619 | 1.134 | 1.516 | 1.626 | 1.698 | 1.957 | 2.468 | 2.254 |
| Long-term debt | 108 | 148 | 220 | 106 | 0 | 0 | 0 | 134 | 170 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 384 | 464 | 1.131 | 1.599 | 2.257 | 2.793 | 2.571 | 3.135 | 2.313 | 1.649 | 1.506 | 1.611 | 1.590 | 2.469 |
| Total debt | 491 | 612 | 1.352 | 1.705 | 2.257 | 2.793 | 2.571 | 3.269 | 2.483 | 1.649 | 1.506 | 1.611 | 1.590 | 2.469 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VB Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
MB Deputy | Deputy | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VITUS NIELSEN ApS | Company | 50.0% | 50.0% | 2005 |
MADS BECHGAARD ApS | Company | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Vitus Bagge Nielsen | Chief Executive Officer | 0 companies |
| Mads Bechgaard | Deputy | 0 companies |