| Revenue | DKK 3,6M | +16% |
| EBITDA | DKK 223K | +99% |
| Net profit | DKK -107K | -202% |
| Total assets | DKK 858K | -84% |
| Equity | DKK 445K | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 329 | 962 | 969 | 925 | 1.427 | 1.308 | 1.965 | 1.912 | 2.041 | 2.253 | 2.347 | 3.110 | 3.605 |
| Staff expenses | -320 | -682 | -708 | -570 | -658 | -590 | -699 | -1.688 | -1.966 | -2.334 | -2.152 | -2.998 | -3.381 |
| EBITDA | 9 | 280 | 261 | 354 | 769 | 718 | 1.265 | 224 | 76 | -81 | 195 | 112 | 223 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 9 | 280 | 261 | 354 | 769 | 718 | 1.265 | 224 | 76 | -81 | 195 | 112 | 223 |
| Net financials | 3 | 1 | -5 | -7 | 0 | 2 | -4 | -6 | -7 | -12 | -20 | 17 | 5 |
| Profit before tax | 11 | 280 | 256 | 348 | 769 | 720 | 1.261 | 218 | 69 | -93 | 176 | 129 | 228 |
| Tax | 4 | 73 | 65 | 85 | 171 | 160 | 281 | 51 | 16 | -20 | 40 | 24 | 336 |
| Net profit | 7 | 208 | 191 | 262 | 598 | 560 | 981 | 168 | 53 | -73 | 136 | 105 | -107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 203 | 941 | 777 | 1.381 | 2.024 | 2.844 | 3.045 | 3.554 | 3.414 | 5.362 | 5.333 | 5.506 | 858 |
| Equity | -10 | 198 | 389 | 552 | 1.030 | 1.089 | 1.470 | 1.638 | 1.691 | 311 | 447 | 552 | 445 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65 | 119 | 0 | 0 | 0 | 0 |
| Short-term debt | 213 | 743 | 387 | 830 | 994 | 1.754 | 1.574 | 1.850 | 1.604 | 5.051 | 4.886 | 4.954 | 402 |
| Total debt | 213 | 743 | 387 | 830 | 994 | 1.754 | 1.574 | 1.916 | 1.723 | 5.051 | 4.886 | 4.954 | 402 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2019 | — | — |
VS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PA Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vera 2022 Holding ApS | Company | 50.0% | 50.0% | 2022 |
B-R HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Rasmussen | Management | 0 companies |
| Viggo Spenner | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |