| Revenue | DKK 1,2M | +39% |
| EBITDA | DKK 586K | +128% |
| Net profit | DKK 392K | +134% |
| Total assets | DKK 1,8M | +41% |
| Equity | DKK 1,4M | +40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.539 | 2.039 | 493 | 1.106 | 567 | -288 | 758 | 1.287 | 876 | 1.232 | 1.306 | 894 | 1.242 |
| Staff expenses | -812 | -838 | -723 | -744 | -696 | -485 | -503 | -500 | -519 | -534 | -544 | -636 | -656 |
| EBITDA | 1.726 | 1.200 | -230 | 362 | -129 | -773 | 255 | 787 | 357 | 698 | 762 | 257 | 586 |
| Depreciation & amort. | -42 | -70 | -107 | -105 | -67 | -67 | -38 | -0 | -0 | -0 | -0 | -19 | -74 |
| EBIT | 1.684 | 1.131 | -337 | 257 | -196 | -840 | 218 | 787 | 357 | 698 | 762 | 239 | 512 |
| Net financials | 0 | 4 | -20 | -16 | -23 | -22 | -25 | -20 | -5 | 21 | 5 | -3 | 3 |
| Profit before tax | 1.684 | 1.135 | -357 | 241 | -219 | -862 | 192 | 767 | 352 | 719 | 768 | 236 | 515 |
| Tax | 432 | 291 | -59 | 68 | -36 | -184 | 51 | 174 | 93 | 167 | 184 | 69 | 123 |
| Net profit | 1.253 | 843 | -298 | 173 | -183 | -678 | 141 | 593 | 258 | 552 | 584 | 168 | 392 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.255 | 2.473 | 604 | 1.033 | 763 | 387 | 1.023 | 1.644 | 1.599 | 2.096 | 1.315 | 1.251 | 1.762 |
| Equity | 1.426 | 969 | 171 | 344 | 161 | 183 | 324 | 917 | 1.176 | 1.728 | 812 | 979 | 1.372 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 822 | 1.473 | 425 | 688 | 602 | 203 | 698 | 726 | 423 | 368 | 503 | 255 | 375 |
| Total debt | 822 | 1.473 | 425 | 688 | 602 | 203 | 698 | 726 | 423 | 368 | 503 | 255 | 375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VF Unofficial title | Unofficial title | 2026 | — | — |
VC Management | Management | 2007 | — | — |
JR Deputy | Deputy | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THELIN HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Viktor Fris-Drachmann | Unofficial title | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jacob Runge Olsen | Deputy | 0 companies |