| Revenue | DKK 647K | -16% |
| EBITDA | DKK 178K | +142% |
| Net profit | DKK 118K | +91% |
| Total assets | DKK 887K | -13% |
| Equity | DKK 396K | +711% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.053 | 517 | 340 | 339 | 738 | 1.042 | 772 | 647 |
| Staff expenses | -1.090 | -1.030 | -551 | -344 | -306 | -700 | -698 | -449 |
| EBITDA | -36 | -513 | -212 | -5 | 425 | 342 | 74 | 178 |
| Depreciation & amort. | -4 | -4 | -4 | -4 | -4 | -0 | -0 | -19 |
| EBIT | -40 | -517 | -216 | -9 | 421 | 342 | 74 | 159 |
| Net financials | -11 | -42 | -50 | -53 | -0 | 0 | -12 | -2 |
| Profit before tax | -51 | -560 | -266 | -63 | 421 | 343 | 62 | 157 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 38 |
| Net profit | -51 | -560 | -266 | -63 | 421 | 343 | 62 | 118 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 440 | 386 | 166 | 156 | 605 | 903 | 1.017 | 887 |
| Equity | -1 | -561 | -827 | -890 | -469 | -127 | -65 | 396 |
| Long-term debt | 0 | 0 | 56 | 0 | 0 | 338 | 338 | 308 |
| Short-term debt | 441 | 947 | 937 | 1.045 | 1.074 | 692 | 744 | 183 |
| Total debt | 441 | 947 | 993 | 1.045 | 1.074 | 1.029 | 1.082 | 491 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
LH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L. RASMUSSEN CONSULT ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Vibeke Munk | Chief Executive Officer | 0 companies |
| Leif Hess Rasmussen | Chief Executive Officer | 0 companies |
| Henrik Hess Rasmussen | Board of Directors | 0 companies |