| Revenue | DKK 19,6M | +4% |
| EBITDA | DKK 3,7M | -29% |
| Net profit | DKK 2,8M | -26% |
| Total assets | DKK 15,3M | -19% |
| Equity | DKK 8,6M | +3% |
| Employees | 29 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 12.226 | 10.430 | 12.502 | 18.910 | 19.597 |
| Staff expenses | -8.697 | -9.776 | -10.273 | -13.645 | -15.868 |
| EBITDA | 3.528 | 654 | 2.230 | 5.265 | 3.729 |
| Depreciation & amort. | -264 | -314 | -357 | -331 | -214 |
| EBIT | 3.264 | 340 | 1.872 | 4.934 | 3.515 |
| Net financials | -9 | -60 | 8 | -152 | 13 |
| Profit before tax | 3.256 | 280 | 1.880 | 4.782 | 3.528 |
| Tax | 717 | 62 | 422 | 1.055 | 766 |
| Net profit | 2.539 | 218 | 1.458 | 3.728 | 2.762 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 11.025 | 13.802 | 11.321 | 18.818 | 15.288 |
| Equity | 5.106 | 4.124 | 5.583 | 8.310 | 8.573 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.264 | 9.104 | 4.743 | 9.096 | 4.524 |
| Total debt | 5.264 | 9.104 | 4.743 | 9.096 | 4.524 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
VG Management | Management | 2005 – 2025 |
MF Chief Executive Officer | Chief Executive Officer | 2025 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Chairman | 2018 – 2025 | |
| Board of Directors | 2025 – 2025 | |
| Board of Directors | 2025 – 2025 | |
| Board of Directors | 2020 – 2025 | |
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 2018 – 2020 | |
| Chairman | 2025 – 2025 | |
| Board of Directors | 2025 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 100% | 100% | 2024 | |
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Vilhelm Gjerulff | Management | 0 companies |
| Martin Finderup | Chief Executive Officer | 0 companies |
| Kim Skøtt Lassen | Chairman | 0 companies |
| Kaj Ove Madsen | Board of Directors | 0 companies |
| Jens Kristian Mogensen | Board of Directors | 0 companies |
| John Møller-Pedersen | Board of Directors | 0 companies |
| Per Engkrog Andersen | Board of Directors | 0 companies |
| Erik Jakobsen | Board of Directors | 0 companies |
| Lasse Buhl Jørgensen | Chairman | 0 companies |
| Pia Suzanne Finderup | Board of Directors | 0 companies |