| Revenue | DKK 8,3M | +45% |
| EBITDA | DKK 916K | +73% |
| Net profit | DKK 639K | +57% |
| Total assets | DKK 3,3M | +18% |
| Equity | DKK 1,3M | +23% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.283 | -4.559 | 4.611 | 3.782 | 4.490 | 3.225 | 3.060 | 3.544 | 2.252 | 4.315 | 6.627 | 5.573 | 5.723 | 8.313 |
| Staff expenses | -1.773 | -3.695 | -4.181 | -3.912 | -3.779 | -3.081 | -2.829 | -2.983 | -2.069 | -4.120 | -6.026 | -4.999 | -5.193 | -7.397 |
| EBITDA | -505 | -854 | 430 | -130 | 711 | 143 | 231 | 562 | 183 | 196 | 601 | 574 | 530 | 916 |
| Depreciation & amort. | -3 | -5 | -14 | -18 | -18 | -18 | -20 | -10 | -8 | -8 | -8 | -6 | -0 | -99 |
| EBIT | -508 | -859 | 417 | -147 | 693 | 126 | 211 | 552 | 175 | 187 | 593 | 567 | 530 | 817 |
| Net financials | -9 | -13 | -2 | -5 | -19 | -4 | -0 | 2 | -2 | -10 | -22 | -11 | -4 | 11 |
| Profit before tax | -502 | -850 | 428 | -152 | 675 | 122 | 211 | 554 | 173 | 177 | 570 | 556 | 526 | 828 |
| Tax | -130 | -217 | 106 | -28 | 151 | 31 | 51 | 123 | 38 | 40 | 124 | 127 | 118 | 189 |
| Net profit | -372 | -634 | 322 | -124 | 524 | 90 | 160 | 432 | 135 | 137 | 446 | 430 | 407 | 639 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.329 | 2.057 | 1.906 | 1.064 | 2.105 | 1.528 | 1.502 | 1.693 | 1.761 | 2.674 | 3.061 | 1.836 | 2.760 | 3.250 |
| Equity | 573 | 707 | 540 | 416 | 940 | 610 | 661 | 943 | 677 | 665 | 1.031 | 1.051 | 1.058 | 1.297 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113 | 0 | 0 | 0 | 0 | 750 |
| Short-term debt | -755 | -1.350 | 1.366 | 648 | 1.165 | 918 | 840 | 750 | 971 | 2.010 | 2.030 | 786 | 1.702 | 1.193 |
| Total debt | -755 | -1.350 | 1.366 | 648 | 1.165 | 918 | 840 | 750 | 1.084 | 2.010 | 2.030 | 786 | 1.702 | 1.943 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STRATOR HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
ZESTER ECM CONSULTING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Vibeke Bugge Kristiansen | Management | 0 companies |
| Kim Rongsted Kristiansen | Board of Directors | 0 companies |
| Barbro Vessman | Board of Directors | 0 companies |
| Birthe Christensen | Board of Directors | 0 companies |
| Jonas Rongsted Kristiansen | Board of Directors | 0 companies |
| Per Zester | Chairman | 0 companies |
| Kurt Espensen | Chairman | 0 companies |
| Laura Rongsted Kristiansen | Board of Directors | 0 companies |
| Jakob Schiøtt | Chairman | 0 companies |
| Carsten Erik Holløse | Board of Directors | 0 companies |
| Morten Dysted Dahl | Board of Directors | 0 companies |