| Revenue | — | — |
| EBITDA | DKK -75K | +83% |
| Net profit | DKK 10,9M | +3478% |
| Total assets | DKK 20,4M | +118% |
| Equity | DKK 19M | +134% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 214.685 | 176.463 | 189.490 | 190.408 | 200.610 | 92.153 | -23 | -56 | -79 | -442 | — |
| Staff expenses | -0 | -0 | -19.852 | -12.746 | -13.260 | -17.512 | -20.388 | -18.466 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -27 | 0 | -640 | 2.487 | 2.885 | 4.316 | 3.684 | 796 | -23 | -56 | -79 | -442 | -75 |
| Depreciation & amort. | -0 | -0 | -868 | -197 | -211 | -187 | -226 | -317 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -27 | 0 | -1.508 | 2.290 | 2.674 | 4.129 | 3.458 | 479 | -23 | -56 | -79 | -442 | -75 |
| Net financials | 2.518 | -6.312 | -523 | -209 | -1.084 | -2.289 | 1.467 | -313 | -636 | 1.180 | 969 | 747 | 10.987 |
| Profit before tax | 2.491 | -6.312 | -2.031 | 2.081 | 1.590 | 1.840 | 4.925 | 166 | -659 | 1.124 | 890 | 305 | 10.912 |
| Tax | -7 | -0 | 1.335 | 974 | 1.001 | 1.278 | 1.469 | -1.168 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.498 | -6.312 | -3.366 | 1.107 | 589 | 562 | 3.456 | 1.334 | -659 | 1.124 | 890 | 305 | 10.912 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 110.178 | 86.109 | 94.428 | 105.969 | 123.446 | 110.097 | 72.114 | 64.197 | 6.392 | 7.601 | 8.593 | 9.349 | 20.361 |
| Equity | 11.907 | 5.204 | 2.952 | 3.316 | 6.107 | 6.774 | 10.216 | 10.709 | 5.794 | 6.942 | 7.793 | 8.116 | 19.028 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 89.701 | 76.964 | 89.053 | 100.133 | 114.565 | 101.118 | 60.453 | 53.306 | 598 | 659 | 800 | 1.233 | 1.333 |
| Total debt | 89.701 | 76.964 | 89.053 | 100.133 | 114.565 | 101.118 | 60.453 | 53.306 | 598 | 659 | 800 | 1.233 | 1.333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2022 | |
KRI HOLDING ApS | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Vinni Marianne Riis | Founder | 0 companies |
| Michael Roschmann Skovgaard | Chairman | 0 companies |
| Kristian Riis | Board of Directors | 0 companies |