| Revenue | DKK 2,3M | +19% |
| EBITDA | DKK 74K | +241% |
| Net profit | DKK -112K | +36% |
| Total assets | DKK 3,9M | +10% |
| Equity | DKK 1,4M | +182% |
| Employees | 15 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.024 | 1.012 | 1.258 | 1.424 | 1.580 | 1.676 | 1.509 | 1.500 | 1.968 | 2.345 |
| Staff expenses | -1.048 | -1.030 | -1.172 | -1.210 | -1.163 | -1.264 | -1.326 | -1.364 | -2.020 | -2.271 |
| EBITDA | -23 | -17 | 86 | 215 | 418 | 412 | 183 | 136 | -53 | 74 |
| Depreciation & amort. | -7 | -44 | -45 | -45 | -44 | -38 | -19 | -19 | -65 | -103 |
| EBIT | -30 | -61 | 41 | 170 | 373 | 374 | 164 | 117 | -117 | -29 |
| Net financials | -46 | -37 | -24 | -12 | -36 | -68 | -47 | -64 | -105 | -108 |
| Profit before tax | -77 | -98 | 18 | 158 | 338 | 306 | 117 | 53 | -223 | -137 |
| Tax | -16 | -21 | 6 | 27 | 78 | 71 | 28 | 17 | -47 | -25 |
| Net profit | -61 | -78 | 12 | 130 | 260 | 235 | 89 | 36 | -176 | -112 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.485 | 1.546 | 1.396 | 3.400 | 3.196 | 3.348 | 2.763 | 3.033 | 3.537 | 3.903 |
| Equity | 89 | 12 | 24 | 154 | 414 | 599 | 628 | 664 | 488 | 1.376 |
| Long-term debt | 375 | 113 | 70 | 670 | 730 | 471 | 374 | 274 | 522 | 0 |
| Short-term debt | 1.021 | 1.421 | 1.302 | 2.575 | 2.041 | 2.271 | 1.748 | 2.086 | 2.527 | 2.527 |
| Total debt | 1.396 | 1.534 | 1.372 | 3.245 | 2.771 | 2.742 | 2.122 | 2.359 | 3.049 | 2.527 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VN Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Weje ApS | Company | 33.3% | 33.3% | 2025 |
VINø ApS | Company | 33.3% | 33.3% | 2025 |
Severins Sylt ApS | Company | 15.0% | 15.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Vibeke Nørhaven | Management | 0 companies |
| Steen Witthøfft | Board of Directors | 0 companies |
| Michael Weje | Board of Directors | 0 companies |
| Anders Nørhaven | Chairman | 0 companies |
| Henrik Kyst | Chairman | 0 companies |