| Revenue | DKK -736K | -81% |
| EBITDA | DKK -9M | -34% |
| Net profit | DKK -8,4M | +56% |
| Total assets | DKK 6,6M | -39% |
| Equity | DKK 4,4M | +125% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -167 | -5.820 | -519 | 351 | 314 | 817 | -3.797 | -736 |
| Staff expenses | -8.118 | -6.950 | -5.199 | -4.882 | -4.551 | -3.483 | -2.794 | -3.359 |
| EBITDA | -8.285 | -12.770 | -5.719 | -4.531 | -4.237 | -2.667 | -6.689 | -8.951 |
| Depreciation & amort. | -113 | -1.331 | -1.557 | -1.832 | -1.917 | -2.014 | -8.867 | -307 |
| EBIT | -8.397 | -14.101 | -7.276 | -6.363 | -6.154 | -4.680 | -15.556 | -9.258 |
| Net financials | -274 | -1.134 | -836 | -1.126 | -922 | -2.009 | -1.527 | -2.820 |
| Profit before tax | -8.671 | -15.235 | -8.111 | -7.489 | -7.076 | -6.689 | -17.083 | -10.699 |
| Tax | -1.875 | -551 | -1.445 | -998 | -835 | 554 | 2.200 | -2.269 |
| Net profit | -6.796 | -14.684 | -6.666 | -6.491 | -6.240 | -7.243 | -19.283 | -8.430 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 28.213 | 29.053 | 32.243 | 31.282 | 27.396 | 25.007 | 10.966 | 6.643 |
| Equity | 3.404 | 8.720 | 2.053 | 5.563 | 5.322 | 2.080 | -17.203 | 4.367 |
| Long-term debt | 0 | 0 | 305 | 727 | 655 | 531 | 546 | 511 |
| Short-term debt | 24.416 | 20.327 | 29.884 | 24.993 | 21.418 | 22.396 | 27.623 | 1.765 |
| Total debt | 24.416 | 20.327 | 30.190 | 25.720 | 22.073 | 22.927 | 28.169 | 2.275 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANISH MANAGEMENT GROUP ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Frantz Longhi | Chief Executive Officer | 0 companies |
| Keld Erik Sørensen | Board of Directors | 0 companies |
| Gorm Himmer | Chairman | 0 companies |