| Revenue | DKK 111K | -89% |
| EBITDA | DKK -131K | -136% |
| Net profit | DKK -162K | -135% |
| Total assets | DKK 1,2M | -30% |
| Equity | DKK 726K | -38% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.329 | 1.756 | 1.105 | 985 | 111 |
| Staff expenses | -812 | -1.115 | -956 | -622 | -242 |
| EBITDA | 517 | 641 | 149 | 364 | -131 |
| Depreciation & amort. | -74 | -0 | -0 | -0 | -0 |
| EBIT | 442 | 641 | 149 | 364 | -131 |
| Net financials | 35 | 143 | 70 | 181 | -63 |
| Profit before tax | 477 | 784 | 218 | 545 | -194 |
| Tax | 110 | 142 | 49 | 85 | -32 |
| Net profit | 367 | 642 | 169 | 460 | -162 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.657 | 1.820 | 1.425 | 1.654 | 1.156 |
| Equity | 924 | 1.297 | 866 | 1.167 | 726 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 733 | 523 | 559 | 487 | 431 |
| Total debt | 733 | 523 | 559 | 487 | 431 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
VA Management | Management | 2016 |
| Former (1) | ||
PH Management | Management | 2008 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2022 | |
| Former (7) | ||
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2017 – 2022 | |
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2010 – 2016 | |
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 0% | 5–9.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Vicki Annlouise Damgård-Schmidt Reugboe | Management | 0 companies |
| Per Horup | Management | 0 companies |
| Nadja Moeslund Reugboe | Board of Directors | 0 companies |
| Lars Slipsager Reugboe | Board of Directors | 0 companies |
| Werner Bruhn | Board of Directors | 0 companies |
| Edith Clausen | Board of Directors | 0 companies |
| Ulla Bruhn | Board of Directors | 0 companies |
| Tanja Elisabeth Petersen | Board of Directors | 0 companies |
| Aage Christensen | Board of Directors | 0 companies |
| Tommy Smed Jensen | Board of Directors | 0 companies |
| Helene Gerber | Board of Directors | 0 companies |