| Revenue | DKK 1M | +36793% |
| EBITDA | DKK 1M | +36793% |
| Net profit | DKK 233K | +435% |
| Total assets | DKK 8,9M | -2% |
| Equity | DKK 987K | +31% |
| Employees | 1 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 218 | 517 | 607 | 428 | -119 | 240 | 0 | — | 128 | 319 | 733 | 3 | 1.033 |
| Staff expenses | -0 | -118 | -347 | -346 | -479 | -119 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | 67 | 67 | 101 | -51 | -187 | 230 | 0 | 0 | 128 | 319 | 733 | 3 | 1.033 |
| Depreciation & amort. | -0 | -2 | -11 | -20 | -23 | 25 | -25 | -17 | -0 | -0 | -55 | -55 | -55 | -95 |
| EBIT | -4 | 65 | 56 | 81 | -74 | -212 | 205 | -17 | 0 | 128 | 264 | 678 | -52 | 937 |
| Net financials | 7 | 0 | -11 | -11 | 3 | -31 | 0 | 0 | 0 | -1 | -190 | 38 | 77 | -570 |
| Profit before tax | 3 | 65 | 45 | 70 | -71 | -243 | 205 | -17 | 0 | 127 | 74 | 717 | 25 | 367 |
| Tax | 1 | 16 | 14 | 22 | -1 | -3 | -0 | -0 | -0 | 27 | 10 | 167 | -18 | 134 |
| Net profit | 2 | -91 | 31 | 48 | -70 | -240 | 205 | -17 | 0 | 101 | 64 | 550 | 44 | 233 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 139 | 212 | 296 | 496 | 569 | 81 | 290 | 273 | 2.995 | 2.995 | 3.470 | 6.256 | 9.146 | 8.918 |
| Equity | 130 | 39 | 70 | 118 | 48 | -192 | 13 | -4 | -4 | 97 | 161 | 711 | 754 | 987 |
| Long-term debt | 1 | 17 | 10 | 30 | 0 | 0 | 0 | 0 | 2.700 | 2.700 | 2.700 | 0 | 7.729 | 7.621 |
| Short-term debt | 9 | 155 | 212 | 344 | 518 | 273 | 277 | 277 | 299 | 198 | 609 | 5.381 | 498 | 123 |
| Total debt | 10 | 173 | 222 | 374 | 518 | 273 | 277 | 277 | 2.999 | 2.898 | 3.309 | 5.381 | 8.227 | 7.744 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2014 | — | — |
HJ Founder | Founder | 2009 | — | — |
SB Management | Management | 2012 | — | — |
BH Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vores Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Hatt | Management | 0 companies |
| Henrik Jesper Hansen | Founder | 0 companies |
| Sten Busk | Management | 0 companies |
| Bent Holst Zachariassen | Management | 0 companies |