| Revenue | DKK 4,2M | +13% |
| EBITDA | DKK 735K | +201% |
| Net profit | DKK 419K | +137% |
| Total assets | DKK 14,2M | -2% |
| Equity | DKK 12,2M | +4% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 9.698 | 10.886 | 6.555 | 6.629 | 7.717 | 5.135 | 5.509 | 3.162 | 3.745 | 4.245 |
| Staff expenses | -7.782 | -5.714 | -5.474 | -5.616 | -5.598 | -4.309 | -4.691 | -5.276 | -5.039 | -4.469 | -3.510 |
| EBITDA | 5.363 | 3.983 | 5.412 | 939 | 1.031 | 3.408 | 364 | 233 | -1.877 | -724 | 735 |
| Depreciation & amort. | -250 | -218 | -234 | -222 | -169 | -62 | -85 | -77 | -81 | -45 | -41 |
| EBIT | 5.114 | 3.766 | 5.178 | 717 | 862 | 3.346 | 279 | 156 | -1.958 | -769 | 694 |
| Net financials | -221 | -175 | 128 | 194 | 81 | 28 | 66 | 24 | 55 | -374 | -275 |
| Profit before tax | 4.892 | 3.591 | 5.306 | 911 | 943 | 3.374 | 345 | 180 | -1.903 | -1.142 | 419 |
| Tax | 1.174 | 824 | 1.139 | 169 | 182 | 698 | 25 | -2 | -111 | -0 | -0 |
| Net profit | 3.718 | 2.768 | 4.168 | 742 | 761 | 2.676 | 321 | 182 | -1.792 | -1.142 | 419 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.471 | 12.772 | 15.030 | 14.597 | 16.525 | 18.372 | 17.971 | 17.469 | 16.515 | 14.534 | 14.223 |
| Equity | 4.477 | 6.875 | 10.767 | 11.084 | 11.845 | 14.523 | 14.576 | 14.758 | 12.966 | 11.824 | 12.243 |
| Long-term debt | 0 | 0 | 0 | 0 | 162 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.994 | 5.897 | 4.263 | 3.513 | 4.518 | 3.849 | 3.383 | 2.669 | 3.549 | 2.710 | 1.981 |
| Total debt | 4.994 | 5.897 | 4.263 | 3.513 | 4.680 | 3.849 | 3.383 | 2.669 | 3.549 | 2.710 | 1.981 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VG Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ge medicare Holding ApS | Company | 66.7% | 66.7% | 2016 |
C Frost Holding ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Vidar Geitrheim | Chief Executive Officer | 0 companies |
| Jens Aage Dynesen | Chairman | 0 companies |
| Charlotte Frost Espensen | Board of Directors | 0 companies |
| Kim Jensen | Board of Directors | 0 companies |