| Revenue | DKK 146K | -24% |
| EBITDA | DKK 65K | -38% |
| Net profit | DKK 27K | -67% |
| Total assets | DKK 224K | -17% |
| Equity | DKK 209K | -14% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 279 | 261 | 345 | 201 | 241 | 242 | 218 | 172 | 174 | 192 | 146 |
| Staff expenses | -20 | -54 | -54 | -171 | -148 | -116 | -106 | -106 | -90 | -86 | -81 |
| EBITDA | -209 | 27 | 190 | 30 | 94 | 125 | 111 | 66 | 84 | 105 | 65 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -209 | 27 | 190 | 30 | 94 | 125 | 111 | 66 | 84 | 105 | 65 |
| Net financials | 108 | -10 | -0 | -2 | -2 | 24 | 87 | -38 | -34 | -30 | -30 |
| Profit before tax | -101 | 17 | 190 | 29 | 91 | 149 | 199 | 29 | 49 | 75 | 35 |
| Tax | 14 | 47 | 42 | 7 | 20 | 34 | 44 | 6 | 19 | -7 | 8 |
| Net profit | -115 | -30 | 148 | 22 | 71 | 115 | 154 | 23 | 30 | 82 | 27 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 80 | 63 | 195 | 149 | 188 | 243 | 472 | 291 | 318 | 269 | 224 |
| Equity | -65 | -95 | 54 | 76 | 121 | 182 | 336 | 247 | 220 | 243 | 209 |
| Long-term debt | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 145 | 149 | 141 | 74 | 67 | 62 | 136 | 44 | 98 | 26 | 15 |
| Total debt | 145 | 158 | 141 | 74 | 67 | 62 | 136 | 44 | 98 | 26 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VF Founder | Founder | 2014 | — | — |
AS Founder | Founder | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Vita Frederiksen | Founder | 0 companies |
| Andre Smaling | Founder | 0 companies |