| Revenue | DKK -156K | -90% |
| EBITDA | DKK -3,7M | +33% |
| Net profit | DKK -4,4M | +37% |
| Total assets | DKK 1,2M | -37% |
| Equity | DKK -1,6M | +18% |
| Employees | 55 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | -201 | -183 | 318 | -1.548 | -156 |
| Staff expenses | -173 | -1.096 | -2.054 | -3.993 | -3.536 |
| EBITDA | -375 | -1.279 | -1.735 | -5.541 | -3.738 |
| Depreciation & amort. | -0 | -185 | -372 | -1.082 | -488 |
| EBIT | -375 | -1.464 | -2.107 | -6.622 | -4.226 |
| Net financials | -3 | -17 | 1.009 | -443 | -149 |
| Profit before tax | -213 | -1.481 | -1.098 | -7.065 | -4.374 |
| Tax | 82 | 82 | -0 | -118 | -0 |
| Net profit | -296 | -1.564 | -1.098 | -6.948 | -4.374 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 785 | 3.360 | 7.085 | 1.901 | 1.198 |
| Equity | 604 | 1.018 | 4.916 | -1.953 | -1.600 |
| Long-term debt | 0 | 885 | 935 | 3.226 | 1.768 |
| Short-term debt | 180 | 1.457 | 1.234 | 629 | 1.030 |
| Total debt | 180 | 2.342 | 2.168 | 3.855 | 2.798 |
| 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 | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tricked.dk ApS | Company | 15.0% | 15.0% | 2022 |
Holtum Schouw ApS | Company | 5.0% | 5.0% | 2019 |
Merula Collective ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 66.7% | 66.7% | 2022 | |
EMLIKA ApS | Company | 5.0% | 5.0% | 2022 |
HYDR CO-FOUNDERS ApS | Company | 5.0% | 5.0% | 2021 |
Alicorn ApS | Company | 5.0% | 5.0% | 2017 |
Christoffer Mors Holding ApS | Company | 5.0% | 5.0% | 2017 |
VNZ Holding A/S | Company | 50.0% | 50.0% | 2022 |
CEC GROUP HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
JAKSLAND Capital & More ApS | Company | 5.0% | 5.0% | 2021 |
ECLIPSE HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
| Individual | 33.3% | 33.3% | 2022 | |
TOP NOTCH MANAGEMENT ApS | Company | 5.0% | 5.0% | 2018 |
Wittenborgpartners ApS | Company | 5.0% | 5.0% | 2021 |
NEBBEGÅRD INVEST A/S | Company | 66.7% | 66.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Fenger Bruun de Neergaard | Chief Executive Officer | 0 companies |
| Carl Magnus Leppäniemi | Board of Directors | 0 companies |
| Claus Wittenborg | Board of Directors | 0 companies |
| Christoffer Mc Carthy Mors | Board of Directors | 0 companies |
| Suzi Boskovska Gobjerg | Board of Directors | 0 companies |
| Lars Stender-Rechter | Board of Directors | 0 companies |
| Frank Mortensen | Board of Directors | 0 companies |
| Peter Bruun de Neergaard | Board of Directors | 0 companies |
| Dennis Meldhedegaard-Nielsen | Chairman | 0 companies |
| Søren Kokbøl Jensen | Board of Directors | 0 companies |
| Carlos Javier Barrios Diaz | Board of Directors | 0 companies |
| Nicolai Martin Seebach | Board of Directors | 0 companies |
| Peter Warming | Board of Directors | 0 companies |