| Revenue | DKK 9,2M | +14% |
| EBITDA | DKK 2,7M | +48% |
| Net profit | DKK 847K | +42% |
| Total assets | DKK 10,9M | +35% |
| Equity | DKK 4,4M | +24% |
| Employees | 15 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 408 | 1.580 | 3.498 | 5.870 | 6.830 | 8.056 | 8.470 | 8.057 | 9.216 |
| Staff expenses | -585 | -1.386 | -2.351 | -3.976 | -3.874 | -5.326 | -6.326 | -6.193 | -6.215 |
| EBITDA | -177 | 193 | 1.147 | 1.894 | 2.956 | 2.731 | 2.143 | 1.809 | 2.679 |
| Depreciation & amort. | -33 | -42 | -63 | -157 | -198 | -417 | -621 | -818 | -1.240 |
| EBIT | -211 | 151 | 1.084 | 1.737 | 2.758 | 2.314 | 1.522 | 991 | 1.439 |
| Net financials | -33 | -18 | -15 | -18 | -2 | -162 | -70 | -180 | -309 |
| Profit before tax | -243 | 133 | 1.070 | 1.719 | 2.756 | 2.152 | 1.452 | 810 | 1.130 |
| Tax | -53 | 32 | 250 | 401 | 603 | 444 | 352 | 216 | 283 |
| Net profit | -190 | 101 | 819 | 1.318 | 2.153 | 1.708 | 1.100 | 595 | 847 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 974 | 960 | 2.421 | 3.512 | 5.376 | 6.853 | 8.357 | 8.084 | 10.914 |
| Equity | -140 | -39 | 780 | 1.598 | 2.763 | 3.521 | 3.871 | 3.595 | 4.442 |
| Long-term debt | 450 | 450 | 188 | 86 | 78 | 98 | 114 | 0 | 1.999 |
| Short-term debt | 665 | 549 | 1.385 | 1.767 | 2.433 | 3.175 | 4.281 | 4.347 | 4.264 |
| Total debt | 1.115 | 999 | 1.573 | 1.853 | 2.511 | 3.273 | 4.395 | 4.347 | 6.263 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS STORM HOLDING I ApS | Company | 100.0% | 100.0% | 2021 |
FREDERIKKE WÜRTZ HOLDING ApS. | Company | 25.0% | 25.0% | 2016 |
| Individual | 25.0% | 25.0% | 2021 | |
CATHRINE WÜRTZ HOLDING ApS. | Company | 25.0% | 25.0% | 2016 |
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Valentina Valeria Domenica Merolli | Chief Executive Officer | 0 companies |
| Jakob Storm Ørnskov | Chairman | 0 companies |
| Mads Christian Storm | Board of Directors | 0 companies |
| Lasse Aalund Ørnskov | Board of Directors | 0 companies |