| Revenue | DKK -73K | -140% |
| EBITDA | DKK 1K | -99% |
| Net profit | DKK 29K | -86% |
| Total assets | DKK 491K | -31% |
| Equity | DKK 149K | +24% |
| Employees | 15 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.293 | 3.053 | — | 5.017 | 4.899 | 3.399 | 2.409 | 1.756 | 3.654 | 736 | 184 | -73 |
| Staff expenses | -3.227 | -3.143 | -3.788 | -3.951 | -4.482 | -3.841 | -3.816 | -2.811 | -3.338 | -353 | -0 | -9 |
| EBITDA | -934 | -90 | 835 | 1.066 | 417 | -441 | -1.408 | -1.055 | 316 | 383 | 184 | 1 |
| Depreciation & amort. | 159 | -174 | -190 | -254 | -156 | -149 | -136 | -93 | -86 | -0 | -0 | -0 |
| EBIT | -1.093 | -265 | 645 | 812 | 261 | -590 | -1.543 | -1.148 | 229 | 383 | 184 | 1 |
| Net financials | 5 | 9 | 36 | 84 | 97 | 104 | 66 | 26 | 23 | -5 | 60 | 28 |
| Profit before tax | -1.088 | -256 | 681 | 896 | 357 | -486 | -1.478 | -1.122 | 252 | 378 | 243 | 29 |
| Tax | -266 | -59 | 152 | 197 | 78 | -107 | -325 | -246 | 133 | 233 | 36 | -0 |
| Net profit | -822 | -196 | 530 | 699 | 279 | -379 | -1.153 | -876 | 120 | 146 | 207 | 29 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.285 | 1.937 | 3.134 | 3.834 | 4.972 | 3.856 | 3.116 | 2.543 | 2.791 | 874 | 713 | 491 |
| Equity | 243 | 547 | 1.077 | 1.776 | 2.055 | 1.675 | 523 | -353 | -233 | -88 | 120 | 149 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 187 | 434 | 319 | 229 | 236 | 244 |
| Short-term debt | 1.042 | 1.390 | 2.057 | 2.058 | 2.918 | 2.181 | 2.406 | 2.462 | 2.705 | 733 | 358 | 98 |
| Total debt | 1.042 | 1.390 | 2.057 | 2.058 | 2.918 | 2.181 | 2.593 | 2.896 | 3.024 | 962 | 594 | 342 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VF Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANISH MANAGEMENT GROUP ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Frantz Longhi | Management | 0 companies |
| Keld Erik Sørensen | Board of Directors | 0 companies |
| Gorm Himmer | Chairman | 0 companies |