| Revenue | DKK 8,1M | -13% |
| EBITDA | DKK -1,8M | -1408% |
| Net profit | DKK -2,1M | -221% |
| Total assets | DKK 5,9M | -30% |
| Equity | DKK 1,2M | -63% |
| Employees | 16 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 409 | 4.236 | 6.062 | 7.239 | 7.707 | 8.608 | 8.444 | 11.073 | 9.372 | 8.127 |
| Staff expenses | -243 | -2.452 | -3.724 | -6.363 | -6.819 | -6.151 | -7.487 | -8.339 | -9.236 | -9.909 |
| EBITDA | 166 | 1.784 | 2.338 | 876 | 888 | 2.458 | 957 | 2.735 | 136 | -1.782 |
| Depreciation & amort. | -0 | -276 | -305 | -335 | -343 | -694 | -248 | -521 | -793 | -173 |
| EBIT | 166 | 1.508 | 2.033 | 541 | 545 | 1.763 | 709 | 2.214 | -656 | -1.955 |
| Net financials | -110 | -298 | -280 | -256 | -328 | -285 | -78 | -98 | -162 | -113 |
| Profit before tax | 56 | 1.210 | 1.753 | 285 | 217 | 1.479 | 631 | 2.116 | -818 | -2.068 |
| Tax | 14 | 270 | 394 | 72 | 60 | 305 | 117 | 436 | -162 | 36 |
| Net profit | 41 | 940 | 1.359 | 213 | 157 | 1.173 | 514 | 1.679 | -656 | -2.104 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.090 | 4.974 | 7.138 | 6.522 | 5.988 | 5.480 | 7.370 | 9.809 | 8.444 | 5.885 |
| Equity | 91 | 1.032 | 2.391 | 1.291 | 1.448 | 2.622 | 3.136 | 4.005 | 3.349 | 1.245 |
| Long-term debt | 2.384 | 2.144 | 2.008 | 2.896 | 2.816 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.601 | 1.761 | 2.715 | 2.331 | 1.661 | 2.796 | 4.070 | 5.679 | 5.095 | 4.640 |
| Total debt | 3.985 | 3.905 | 4.723 | 5.226 | 4.477 | 2.796 | 4.070 | 5.679 | 5.095 | 4.640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Management | Management | 2014 | — | — |
VM Founder | Founder | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aican ApS | Company | 15.0% | 15.0% | 2023 |
QBIT ApS | Company | 15.0% | 15.0% | 2018 |
MM-Consult ApS | Company | 15.0% | 15.0% | 2015 |
QBIT HOLDING ApS | Company | 15.0% | 15.0% | 2015 |
SONIKON ApS | Company | 15.0% | 15.0% | 2015 |
Bering IVS | Company | 15.0% | 15.0% | 2015 |
| Individual | 15.0% | 15.0% | 2015 | |
Stenport Holding ApS | Company | 0.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Andreassen | Management | 0 companies |
| Vitus Mario Bering-Jensen | Founder | 0 companies |
| Søren Nielsen | Chairman | 0 companies |
| Jens Stenport Nørgaard | Board of Directors | 0 companies |
| Lars Henning Larsen | Board of Directors | 0 companies |
| Poul Martin Memborg | Board of Directors | 0 companies |