| Revenue | DKK 3,9M | +16% |
| EBITDA | DKK 1,1M | +1% |
| Net profit | DKK 720K | +0% |
| Total assets | DKK 3,3M | +10% |
| Equity | DKK 1,7M | +1% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 720 | 760 | 883 | 752 | 1.397 | 1.781 | 1.664 | 2.867 | 2.304 | 2.877 | 3.073 | 3.122 | 3.395 | 3.925 |
| Staff expenses | -545 | -545 | -614 | -617 | -794 | -938 | -1.168 | -1.244 | -1.533 | -1.741 | -1.975 | -2.357 | -2.273 | -2.796 |
| EBITDA | 176 | 216 | 269 | 134 | 603 | 843 | 496 | 1.623 | 771 | 1.136 | 1.092 | 765 | 1.122 | 1.129 |
| Depreciation & amort. | 140 | -143 | -145 | -116 | -120 | -89 | -64 | -89 | -138 | -118 | -128 | -125 | -120 | -116 |
| EBIT | 36 | 72 | 124 | 18 | 483 | 755 | 431 | 1.535 | 633 | 1.018 | 964 | 640 | 1.002 | 1.013 |
| Net financials | -60 | -57 | -54 | -48 | -53 | -61 | -82 | -85 | -71 | -77 | -72 | -116 | -76 | -77 |
| Profit before tax | -24 | 15 | 70 | -30 | 429 | 693 | 349 | 1.449 | 562 | 941 | 892 | 524 | 927 | 936 |
| Tax | -5 | 5 | 20 | -5 | 95 | 155 | 79 | 326 | 125 | 209 | 200 | 119 | 207 | 216 |
| Net profit | -19 | 10 | 49 | -25 | 334 | 539 | 270 | 1.123 | 437 | 732 | 692 | 405 | 720 | 720 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.476 | 1.216 | 1.251 | 1.140 | 1.686 | 2.172 | 2.356 | 3.077 | 2.975 | 3.050 | 3.088 | 3.087 | 3.044 | 3.341 |
| Equity | -53 | -43 | 6 | -18 | 316 | 705 | 475 | 1.598 | 1.361 | 1.593 | 1.614 | 1.349 | 1.646 | 1.666 |
| Long-term debt | 0 | 0 | 0 | 0 | 921 | 0 | 0 | 216 | 194 | 256 | 257 | 138 | 226 | 232 |
| Short-term debt | 1.529 | 1.259 | 1.245 | 1.158 | 449 | 1.467 | 1.880 | 1.152 | 1.323 | 1.115 | 1.149 | 1.552 | 1.143 | 1.430 |
| Total debt | 1.529 | 1.259 | 1.245 | 1.158 | 1.370 | 1.467 | 1.880 | 1.367 | 1.517 | 1.371 | 1.406 | 1.690 | 1.369 | 1.662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2018 | — | — |
SV Management | Management | 2015 | — | — |
UV Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. A. F. Holding ApS | Company | 50.0% | 50.0% | 2025 |
VEJLESKOV HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Adrian Fredborg | Management | 0 companies |
| Stine Vejleskov Ditlevsen | Management | 0 companies |
| Ulla Valentin Nielsen | Founder | 0 companies |