| Revenue | DKK 5,7M | +16% |
| EBITDA | DKK 1,8M | +27% |
| Net profit | DKK 1M | +24% |
| Total assets | DKK 10,8M | +10% |
| Equity | DKK 3,8M | +37% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.709 | 3.595 | 5.714 | 8.864 | 7.530 | 7.578 | 3.909 | 4.341 | 6.281 | 5.192 | 4.070 | 4.923 | 5.699 |
| Staff expenses | -1.904 | -2.799 | -6.049 | -8.080 | -8.102 | -7.529 | -3.667 | -3.678 | -5.181 | -5.758 | -4.094 | -3.423 | -3.944 |
| EBITDA | 805 | 788 | -335 | 784 | -573 | 49 | 241 | 663 | 1.100 | -585 | -44 | 1.384 | 1.755 |
| Depreciation & amort. | -108 | -111 | -124 | -146 | -143 | -37 | -44 | -64 | -70 | -86 | -87 | -67 | -247 |
| EBIT | 697 | 678 | -459 | 638 | -716 | 12 | 197 | 599 | 1.030 | -671 | -131 | 1.317 | 1.508 |
| Net financials | -19 | -47 | -82 | -83 | -125 | -185 | -162 | -72 | -58 | 1.081 | 263 | -224 | -181 |
| Profit before tax | 678 | 630 | -541 | 555 | -841 | -173 | 35 | 527 | 972 | 410 | 132 | 1.093 | 1.327 |
| Tax | 171 | 159 | -124 | 125 | -183 | -36 | 8 | 120 | 224 | 124 | 51 | 278 | 320 |
| Net profit | 507 | 471 | -417 | 430 | -658 | -137 | 26 | 407 | 748 | 286 | 81 | 815 | 1.008 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.725 | 4.384 | 5.436 | 6.726 | 6.062 | 6.485 | 6.041 | 4.492 | 8.142 | 9.662 | 8.996 | 9.816 | 10.771 |
| Equity | 1.308 | 1.280 | 763 | 1.193 | 535 | 398 | 424 | 831 | 1.579 | 1.865 | 1.946 | 2.761 | 3.769 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 329 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.336 | 3.046 | 4.673 | 5.522 | 5.527 | 6.088 | 5.617 | 3.332 | 6.555 | 7.784 | 6.985 | 6.819 | 6.784 |
| Total debt | 1.336 | 3.046 | 4.673 | 5.522 | 5.527 | 6.088 | 5.617 | 3.661 | 6.555 | 7.784 | 6.985 | 6.819 | 6.784 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VA Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
V. ARENSBAK HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Valdemar Arensbak Møller | Management | 0 companies |
| Maria Gram Christensen | Chairman | 0 companies |
| Kurt Degn | Board of Directors | 0 companies |
| Jens Røjmer Søndergaard | Chairman | 0 companies |
| Kenneth Møller Nielsen | Board of Directors | 0 companies |
| Benjamin Ben-Noon | Board of Directors | 0 companies |