| Revenue | DKK -55K | -157% |
| EBITDA | DKK -55K | -132% |
| Net profit | DKK 39K | -80% |
| Total assets | DKK 13,7M | +9% |
| Equity | DKK 2,2M | +2% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 899 | 2.599 | 3.386 | 4.784 | 4.052 | 2.713 | 1.503 | 96 | -55 |
| Staff expenses | -0 | -1.446 | -2.842 | -3.750 | -3.017 | -1.835 | -335 | -78 | -0 |
| EBITDA | 899 | 1.153 | 544 | 1.034 | 1.035 | 878 | 1.168 | 174 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 899 | 1.153 | 544 | 1.034 | 1.035 | 878 | 1.168 | 174 | -55 |
| Net financials | 0 | -21 | -19 | 64 | 73 | 101 | 52 | 78 | 105 |
| Profit before tax | 899 | 1.132 | 525 | 1.098 | 1.108 | 980 | 1.221 | 252 | 51 |
| Tax | 211 | 250 | 117 | 242 | 244 | 216 | 268 | 56 | 11 |
| Net profit | 688 | 882 | 408 | 856 | 864 | 764 | 952 | 197 | 39 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.150 | 4.689 | 10.883 | 11.398 | 11.413 | 11.873 | 12.448 | 12.531 | 13.650 |
| Equity | 813 | 1.694 | 703 | 1.108 | 1.123 | 1.037 | 1.989 | 2.186 | 2.225 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 85 | 50 | 0 | 0 |
| Short-term debt | 337 | 2.994 | 10.181 | 10.290 | 10.290 | 10.751 | 10.409 | 10.346 | 11.425 |
| Total debt | 337 | 2.994 | 10.181 | 10.290 | 10.290 | 10.836 | 10.459 | 10.346 | 11.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Management | Management | 2014 | — | — |
JS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VEJLE REJSER ApS | Company | 100.0% | 100.0% | 2015 |
VR HOLDING II ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Svendsen | Management | 0 companies |
| Jan Støjberg Olsen | Management | 0 companies |
| Tom Arvad Jensen | Chairman | 0 companies |