| Revenue | DKK 892K | -14% |
| EBITDA | DKK -285K | -503% |
| Net profit | DKK -324K | -1354% |
| Total assets | DKK 1,1M | -18% |
| Equity | DKK -315K | -3577% |
| Employees | 16 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 333 | 374 | 222 | 387 | 712 | 900 | 912 | 763 | 1.061 | 1.039 | 892 |
| Staff expenses | -248 | -272 | -426 | -377 | -569 | -714 | -767 | -1.037 | -1.072 | -1.086 | -1.127 |
| EBITDA | 85 | 102 | -204 | 10 | 142 | 186 | 145 | -274 | -11 | -47 | -285 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -26 | -26 | -34 | -41 | -41 |
| EBIT | 85 | 102 | -204 | 10 | 142 | 186 | 119 | -300 | -45 | -89 | -326 |
| Net financials | -8 | -6 | -8 | -10 | -10 | -12 | -32 | 68 | -24 | 66 | -2 |
| Profit before tax | 77 | 96 | -212 | 1 | 133 | 174 | 87 | -232 | -68 | -22 | -324 |
| Tax | 19 | 22 | -46 | 0 | 29 | 38 | 20 | -8 | -0 | -0 | -0 |
| Net profit | 58 | 74 | -166 | 0 | 104 | 136 | 68 | -224 | -68 | -22 | -324 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 703 | 830 | 809 | 842 | 912 | 1.435 | 1.459 | 1.366 | 1.359 | 1.293 | 1.059 |
| Equity | 108 | 182 | 16 | 17 | 120 | 256 | 324 | 100 | 31 | 9 | -315 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 594 | 648 | 792 | 825 | 792 | 1.174 | 1.128 | 1.266 | 1.328 | 1.284 | 1.374 |
| Total debt | 594 | 648 | 792 | 825 | 792 | 1.174 | 1.128 | 1.266 | 1.328 | 1.284 | 1.374 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2016 | — | — |
PS Management | Management | 2019 | — | — |
SN Founder | Founder | 2014 | — | — |
TD Management | Management | 2025 | — | — |
HU Management | Management | 2024 | — | — |
PC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MD Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vores Købmand | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nielsen | Management | 0 companies |
| Peder Søren Carøe Aarestrup Engedal | Management | 0 companies |
| Søren Nørgaard | Founder | 0 companies |
| Thomas Duch | Management | 0 companies |
| Henrik Ulsted Andersen | Management | 0 companies |
| Poul Claumarch | Chief Executive Officer | 0 companies |
| Mogens Duch | Management | 0 companies |
| Eva Birgit Kornum | Board of Directors | 0 companies |
| Torben Lerbjerg Riis | Board of Directors | 0 companies |
| Camilla Duus Hansen | Board of Directors | 0 companies |
| Heidi Holmgård Jensen | Board of Directors | 0 companies |
| Henrik Aaskov | Board of Directors | 0 companies |
| Lars Peter Bach Jensen | Board of Directors | 0 companies |
| Knud Valdemar Gaarn-Larsen | Chairman | 0 companies |
| Jens Bernstorff Schrøder | Board of Directors | 0 companies |
| Eva Gejl Hermann | Board of Directors | 0 companies |
| Jens Bonde | Deputy Chairman | 0 companies |
| Per Vangkilde | Board of Directors | 0 companies |
| Ole Aagaard Kristensen | Board of Directors | 0 companies |
| Lasse Schrøder Reffs | Deputy Chairman | 0 companies |
| Jan Ingevert Lauritzen | Board of Directors | 0 companies |
| Kjeld Bjarne Flammild | Chairman | 0 companies |
| Jimmy Selgen Nielsen | Board of Directors | 0 companies |
| Jette Schmidt | Board of Directors | 0 companies |
| Mette Sofie Wadstrøm | Board of Directors | 0 companies |
| Kjeld Gyldenløve Bitsch | Chairman | 0 companies |
| Jørgen Stück Pedersen | Board of Directors | 0 companies |
| Katrine Sejling Henriksen | Board of Directors | 0 companies |
| Johan Kristian Jensen | Board of Directors | 0 companies |