| Revenue | DKK 2,3M | -17% |
| EBITDA | DKK 751K | +39% |
| Net profit | DKK 490K | +40% |
| Total assets | DKK 1,3M | +25% |
| Equity | DKK 694K | +241% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 53 | 948 | 1.265 | 1.836 | 1.796 | 1.772 | 1.869 | 2.391 | 2.601 | 2.915 | 2.743 | 2.279 |
| Staff expenses | -138 | -568 | -1.297 | -1.556 | -1.685 | -1.709 | -1.601 | -2.150 | -2.444 | -2.780 | -2.203 | -1.528 |
| EBITDA | -85 | 380 | -32 | 280 | 111 | 63 | 267 | 240 | 157 | 135 | 540 | 751 |
| Depreciation & amort. | 70 | 89 | 124 | 153 | -159 | -169 | -125 | -152 | -124 | -119 | -91 | -112 |
| EBIT | -155 | 291 | -156 | 127 | -48 | -106 | 142 | 88 | 34 | 16 | 449 | 639 |
| Net financials | -0 | -0 | 1 | 0 | -0 | -0 | -1 | -4 | -1 | -4 | -0 | -8 |
| Profit before tax | -155 | 291 | -155 | 127 | -48 | -106 | 141 | 85 | 33 | 12 | 449 | 631 |
| Tax | -30 | 66 | -32 | 29 | -10 | -23 | 31 | 13 | 8 | 3 | 99 | 141 |
| Net profit | -124 | 225 | -123 | 98 | -39 | -84 | 110 | 71 | 25 | 9 | 350 | 490 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 862 | 1.233 | 1.365 | 1.605 | 1.309 | 1.178 | 1.120 | 1.516 | 1.049 | 1.077 | 1.015 | 1.268 |
| Equity | -44 | 181 | 58 | 155 | 117 | 33 | 143 | 214 | 239 | 248 | 203 | 694 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 122 | 0 | 0 | 0 | 0 |
| Short-term debt | 906 | 1.027 | 1.308 | 1.428 | 1.179 | 1.145 | 935 | 1.145 | 783 | 816 | 804 | 574 |
| Total debt | 906 | 1.027 | 1.308 | 1.428 | 1.179 | 1.145 | 955 | 1.267 | 783 | 816 | 804 | 574 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2017 | — | — |
AD Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vesterholm Holding ApS | Company | 66.7% | 66.7% | 2024 |
Janni Goller Holding ApS | Company | 33.3% | 33.3% | 2024 |
Skyggedal Holding ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Vesterholm | Management | 0 companies |
| Anette Dalstrup | Management | 0 companies |