| Revenue | DKK 337K | +6% |
| EBITDA | DKK 270K | +14% |
| Net profit | DKK 225K | -50% |
| Total assets | DKK 2,3M | -5% |
| Equity | DKK 1,5M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.595 | 6.087 | 5.503 | 4.251 | 5.267 | 4.579 | 3.992 | 3.467 | 487 | 366 | 203 | 625 | 318 | 337 |
| Staff expenses | -3.839 | -4.111 | -4.249 | -4.029 | -4.392 | -4.805 | -4.711 | -3.602 | -782 | -532 | -87 | -71 | -80 | -67 |
| EBITDA | 756 | 1.977 | 1.255 | 222 | 875 | -226 | -719 | -135 | -296 | -166 | 116 | 554 | 238 | 270 |
| Depreciation & amort. | -467 | -462 | -400 | -396 | -313 | -311 | -301 | -329 | -24 | -16 | -0 | -0 | -0 | -0 |
| EBIT | 290 | 1.515 | 855 | -174 | 562 | -537 | -1.020 | -464 | -319 | -182 | 116 | 554 | 238 | 270 |
| Net financials | -17 | -3 | 20 | 5 | 27 | 36 | -17 | 73 | 34 | 73 | -222 | 54 | 104 | 19 |
| Profit before tax | 272 | 1.512 | 875 | -168 | 589 | -501 | -1.037 | -391 | -286 | -109 | -106 | 608 | 342 | 289 |
| Tax | 72 | 373 | 207 | -47 | 131 | -105 | -227 | 155 | -21 | -36 | -6 | 33 | -109 | 64 |
| Net profit | 200 | 1.138 | 668 | -122 | 459 | -395 | -810 | -546 | -265 | -73 | -101 | 575 | 450 | 225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.417 | 6.109 | 5.913 | 5.101 | 5.259 | 4.664 | 3.643 | 2.992 | 2.421 | 1.816 | 1.679 | 2.587 | 2.391 | 2.269 |
| Equity | 3.652 | 3.770 | 3.938 | 3.716 | 4.175 | 3.479 | 2.670 | 2.097 | 1.832 | 360 | 259 | 834 | 1.285 | 1.510 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.349 | 2.021 | 1.746 | 1.243 | 1.002 | 1.185 | 973 | 888 | 589 | 1.457 | 1.420 | 1.752 | 1.106 | 759 |
| Total debt | 1.349 | 2.021 | 1.746 | 1.243 | 1.002 | 1.185 | 973 | 894 | 589 | 1.457 | 1.420 | 1.752 | 1.106 | 759 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MULTEBÆR HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Vivi Schou | Chief Executive Officer | 0 companies |