| Revenue | DKK 24,6M | +27% |
| EBITDA | DKK 6,6M | +35% |
| Net profit | DKK 3,9M | +37% |
| Total assets | DKK 38,9M | +11% |
| Equity | DKK 12M | +48% |
| Employees | 45 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.659 | 7.881 | 10.795 | 12.884 | 10.486 | 14.046 | 12.251 | 19.392 | 24.591 |
| Staff expenses | -5.140 | -5.365 | -10.127 | -11.071 | -12.329 | -11.353 | -9.889 | -14.107 | -18.031 |
| EBITDA | 2.519 | 2.516 | 668 | 1.813 | -1.843 | 2.694 | 2.362 | 4.844 | 6.560 |
| Depreciation & amort. | -16 | -45 | -94 | -210 | -193 | -359 | -363 | -318 | -353 |
| EBIT | 2.503 | 2.471 | 575 | 1.603 | -2.036 | 2.334 | 1.999 | 4.526 | 6.206 |
| Net financials | -71 | -72 | -181 | -54 | -443 | -382 | -614 | -790 | -1.079 |
| Profit before tax | 2.432 | 2.399 | 393 | 1.549 | -2.479 | 1.952 | 1.385 | 3.736 | 5.128 |
| Tax | 570 | 530 | 126 | 385 | -491 | 452 | 317 | 908 | 1.264 |
| Net profit | 1.862 | 1.869 | 267 | 1.163 | -1.988 | 1.500 | 1.068 | 2.828 | 3.863 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.864 | 10.506 | 12.781 | 18.483 | 18.753 | 20.465 | 22.719 | 34.925 | 38.904 |
| Equity | 1.912 | 3.781 | 4.048 | 5.212 | 3.224 | 4.199 | 5.267 | 8.096 | 11.959 |
| Long-term debt | 0 | 0 | 2.271 | 3.147 | 9.909 | 14.603 | 3.482 | 3.760 | 7.021 |
| Short-term debt | 3.932 | 6.696 | 6.376 | 9.998 | 8.486 | 4.043 | 13.737 | 22.875 | 19.719 |
| Total debt | 3.932 | 6.696 | 8.647 | 13.146 | 18.395 | 18.646 | 17.218 | 26.635 | 26.740 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VB Management | Management | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Vesam Banje-Ali | Management | 0 companies |