| Revenue | DKK 5,3M | +27% |
| EBITDA | DKK 429K | +4969% |
| Net profit | DKK 334K | +5504% |
| Total assets | DKK 1,6M | +17% |
| Equity | DKK 651K | +49% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.317 | 1.707 | 1.658 | 2.190 | 2.056 | 1.750 | 2.579 | 3.642 | 2.674 | 3.821 | 3.726 | 4.207 | 5.342 |
| Staff expenses | -1.141 | -1.455 | -1.454 | -1.560 | -1.424 | -1.985 | -2.694 | -3.524 | -3.402 | -3.547 | -3.524 | -4.199 | -4.913 |
| EBITDA | 177 | 253 | 204 | 630 | 631 | -235 | -115 | 117 | -728 | 274 | 202 | 8 | 429 |
| Depreciation & amort. | 33 | 33 | 66 | 41 | -37 | -33 | -33 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 143 | 219 | 138 | 589 | 595 | -268 | -148 | 117 | -728 | 274 | 202 | 8 | 429 |
| Net financials | -1 | 2 | 4 | -3 | 2 | 2 | 0 | -0 | -4 | -5 | -9 | -0 | 0 |
| Profit before tax | 142 | 221 | 142 | 585 | 596 | -266 | -147 | 117 | -732 | 269 | 193 | 8 | 429 |
| Tax | 37 | 56 | 36 | 138 | 132 | -58 | -32 | 26 | -160 | 60 | 44 | 2 | 95 |
| Net profit | 106 | 166 | 106 | 447 | 464 | -208 | -115 | 91 | -571 | 210 | 149 | 6 | 334 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 634 | 760 | 872 | 1.290 | 1.680 | 1.446 | 1.613 | 1.976 | 1.816 | 1.913 | 1.298 | 1.409 | 1.648 |
| Equity | 460 | 529 | 537 | 884 | 1.298 | 940 | 772 | 820 | 148 | 358 | 506 | 437 | 651 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 171 | 228 | 334 | 406 | 382 | 506 | 841 | 1.156 | 1.668 | 1.555 | 792 | 972 | 996 |
| Total debt | 171 | 228 | 334 | 406 | 382 | 506 | 841 | 1.156 | 1.668 | 1.555 | 792 | 972 | 996 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2005 | — | — |
VG Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Vibeke Gubbertsen | Chief Executive Officer | 0 companies |