| Revenue | DKK 4,9M | -29% |
| EBITDA | DKK -255K | -132% |
| Net profit | DKK -343K | -167% |
| Total assets | DKK 5,3M | -5% |
| Equity | DKK 2,4M | -13% |
| Employees | 31 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.092 | 6.196 | 5.572 | 6.893 | 4.870 |
| Staff expenses | -3.596 | -4.378 | -5.084 | -6.090 | -5.125 |
| EBITDA | 496 | 1.818 | 488 | 804 | -255 |
| Depreciation & amort. | -97 | -109 | -93 | -127 | -115 |
| EBIT | 400 | 1.709 | 395 | 677 | -370 |
| Net financials | -52 | -62 | -52 | -18 | -71 |
| Profit before tax | 348 | 1.647 | 343 | 658 | -441 |
| Tax | 77 | 371 | 76 | 144 | -98 |
| Net profit | 271 | 1.276 | 267 | 514 | -343 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.815 | 5.673 | 5.428 | 5.519 | 5.255 |
| Equity | 675 | 1.951 | 2.218 | 2.733 | 2.389 |
| Long-term debt | 117 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.005 | 3.609 | 3.108 | 2.680 | 2.824 |
| Total debt | 3.122 | 3.609 | 3.108 | 2.680 | 2.824 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
VQ Management | Management | 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
LC | Board of Directors | 2008 |
| Former (3) | ||
| Board of Directors | 2008 – 2012 | |
| Board of Directors | 2012 – 2020 | |
| Chairman | 2008 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Individual | 10–14.99% | 10–14.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Vinh Quoc Du | Management | 0 companies |
| Sonja Christensen | Board of Directors | 0 companies |
| Mia Glad Thomsen | Board of Directors | 0 companies |
| Jesper Møller Christensen | Board of Directors | 0 companies |
| Le Chung | Board of Directors | 0 companies |
| Per Søndergaard Pedersen | Chairman | 0 companies |