| Revenue | DKK 5M | -40% |
| EBITDA | DKK 4,9M | -41% |
| Net profit | DKK 2,8M | +145% |
| Total assets | DKK 19,8M | +7% |
| Equity | DKK 17,6M | +19% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -1.116 | 4.287 | 2.222 | 5.555 | 12.807 | 9.259 | 8.357 | 4.998 |
| Staff expenses | -0 | -735 | -1.344 | -637 | -238 | -209 | -135 | -126 |
| EBITDA | -1.183 | 3.553 | 878 | 4.918 | 12.569 | 9.050 | 8.222 | 4.872 |
| Depreciation & amort. | -49 | -289 | -330 | -562 | -1.514 | -1.187 | -1.149 | -1.065 |
| EBIT | -1.232 | 3.264 | 547 | 4.356 | 11.055 | 7.863 | 7.072 | 3.807 |
| Net financials | 144 | -218 | 7 | 113 | -308 | -220 | -11.788 | -123 |
| Profit before tax | -1.088 | 3.046 | 554 | 4.468 | 10.747 | 7.643 | -4.716 | 3.684 |
| Tax | -220 | 679 | 125 | 984 | 2.407 | 1.695 | 1.660 | 838 |
| Net profit | -867 | 2.366 | 429 | 3.484 | 8.340 | 5.948 | -6.375 | 2.846 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 10.846 | 16.160 | 11.123 | 14.686 | 22.577 | 26.538 | 18.481 | 19.755 |
| Equity | 533 | 2.899 | 3.328 | 6.812 | 15.153 | 21.101 | 14.726 | 17.572 |
| Long-term debt | 0 | 0 | 27 | 2.661 | 1.943 | 1.197 | 408 | 0 |
| Short-term debt | 10.313 | 13.261 | 7.750 | 5.005 | 5.369 | 4.177 | 3.348 | 2.183 |
| Total debt | 10.313 | 13.261 | 7.778 | 7.665 | 7.312 | 5.374 | 3.756 | 2.183 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VE Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
BA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JJ Management | Management | 2016 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
VE Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2026 | — | — |
| Person | Role here | Other companies |
|---|---|---|
| Vebjørn Eilertsen | Chief Executive Officer | 0 companies |
| Bodil Anette Stenholt | Chief Executive Officer | 0 companies |
| Liubava Shornikova | Chief Executive Officer | 0 companies |
| Josef Joakim Tapper | Management | 0 companies |
| Per Runchel | Chief Executive Officer | 0 companies |
| Vebjørn Eilertsen | Chief Executive Officer | 0 companies |
| Nils Ivo Gabriel Edlund | Board of Directors | 0 companies |
| Jesper Harry Allan Nyberg | Chairman | 0 companies |
| Haakon Johnsrud Guttormsen | Board of Directors | 0 companies |
| Jan Edvin Harry Forsberg | Chairman | 0 companies |
| magnus Huss | Board of Directors | 0 companies |
| Karl Frederik Peterson | Board of Directors | 0 companies |
| Anders Aas | Board of Directors | 0 companies |
| Lili-Ann Tapper Tullborg | Board of Directors | 0 companies |
| Anders Erik Ola Andersson | Board of Directors | 0 companies |
| Hans Leo Hals | Board of Directors | 0 companies |