| Revenue | DKK 7,6M | +61% |
| EBITDA | DKK 2,8M | +271% |
| Net profit | DKK 2,1M | +302% |
| Total assets | DKK 4,6M | +12% |
| Equity | DKK 2M | +4278% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | 278 | 402 | 8 | -16 | -113 | 12 | 2.454 | 1.761 | 1.187 | 647 | 2.386 | 4.738 | 7.631 |
| Staff expenses | -185 | -298 | -343 | -19 | -357 | -255 | -0 | -201 | -767 | -920 | -1.031 | -1.531 | -3.508 | -4.261 |
| EBITDA | -335 | -303 | -164 | 2 | -377 | -372 | 12 | 2.219 | 875 | 134 | -552 | 616 | 741 | 2.751 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -13 | -13 | -13 | -13 | -0 | -0 |
| EBIT | -335 | -303 | -164 | 2 | -377 | -372 | 12 | 2.207 | 862 | 121 | -565 | 603 | 741 | 2.751 |
| Net financials | -1 | -0 | -2 | -2 | -0 | -0 | -0 | -2 | -9 | -58 | -52 | -53 | -47 | -12 |
| Profit before tax | -336 | -303 | -166 | 3 | -377 | -373 | 11 | 2.205 | 854 | 63 | -616 | 550 | 695 | 2.739 |
| Tax | -119 | 44 | 109 | 114 | -38 | -2 | 3 | 581 | 197 | 15 | -135 | 124 | 177 | 657 |
| Net profit | -217 | -347 | -275 | -114 | -340 | -371 | 9 | 1.623 | 657 | 48 | -482 | 426 | 518 | 2.083 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 736 | 737 | 774 | 558 | 657 | 617 | 622 | 2.239 | 3.651 | 2.739 | 2.040 | 2.530 | 4.105 | 4.607 |
| Equity | 125 | 125 | 125 | -2.137 | -2.477 | -2.848 | -2.839 | -1.215 | -559 | -511 | -992 | -566 | -49 | 2.034 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 498 | 197 | 16 | 0 | 0 | 166 | 667 |
| Short-term debt | 2.138 | 2.486 | 2.798 | 2.695 | 3.134 | 3.465 | 3.461 | 2.955 | 4.012 | 3.233 | 3.032 | 3.096 | 3.987 | 510 |
| Total debt | 2.138 | 2.486 | 2.798 | 2.695 | 3.134 | 3.465 | 3.461 | 3.453 | 4.209 | 3.249 | 3.032 | 3.096 | 4.153 | 1.176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Management | Management | 2006 | — | — |
AV Management | Management | 2006 | — | — |
LV Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dos Visio ApS | Company | 50.0% | 25.0% | 2024 |
Uno Visio ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Valentin-Pedersen | Management | 0 companies |
| Axel Valentin-Pedersen | Management | 0 companies |
| Lars Valentin-Pedersen | Management | 0 companies |