| Revenue | DKK 8,1M | +7% |
| EBITDA | DKK 768K | -27% |
| Net profit | DKK 564K | -30% |
| Total assets | DKK 3,8M | -7% |
| Equity | DKK 2,5M | -9% |
| Employees | 22 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.533 | 2.494 | 4.274 | 3.611 | 4.015 | 4.187 | 2.084 | 3.750 | 4.417 | 5.868 | 6.944 | 7.628 | 8.135 |
| Staff expenses | -2.139 | -1.933 | -3.706 | -3.285 | -3.523 | -3.730 | -1.522 | -3.402 | -3.549 | -4.999 | -6.114 | -6.577 | -7.367 |
| EBITDA | 394 | 561 | 568 | 326 | 493 | 457 | 563 | 348 | 868 | 869 | 786 | 1.051 | 768 |
| Depreciation & amort. | -63 | -79 | -135 | -107 | -125 | -144 | -29 | 92 | -95 | -135 | -121 | -62 | -57 |
| EBIT | 331 | 483 | 434 | 219 | 367 | 313 | 534 | 256 | 773 | 734 | 665 | 989 | 711 |
| Net financials | -2 | 2 | -17 | -29 | -49 | -15 | -5 | -2 | -6 | 9 | -16 | 44 | 23 |
| Profit before tax | 328 | 485 | 416 | 190 | 319 | 298 | 529 | 253 | 766 | 743 | 650 | 1.033 | 733 |
| Tax | 86 | 124 | 99 | 44 | 80 | 77 | 100 | 50 | 172 | 159 | 163 | 222 | 169 |
| Net profit | 242 | 360 | 318 | 146 | 239 | 221 | 429 | 203 | 595 | 584 | 487 | 811 | 564 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 874 | 1.801 | 2.154 | 2.308 | 2.248 | 2.478 | 2.527 | 2.479 | 4.576 | 5.943 | 3.759 | 4.085 | 3.805 |
| Equity | 322 | 532 | 550 | 396 | 635 | 856 | 1.285 | 1.488 | 2.083 | 2.667 | 2.403 | 2.765 | 2.529 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 550 | 1.266 | 1.604 | 1.912 | 1.602 | 1.606 | 1.243 | 991 | 2.493 | 3.276 | 1.355 | 1.320 | 1.276 |
| Total debt | 550 | 1.266 | 1.604 | 1.912 | 1.602 | 1.606 | 1.243 | 991 | 2.493 | 3.276 | 1.355 | 1.320 | 1.276 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SHEMSIU HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Vedat Shemsiu | Management | 0 companies |