| Revenue | DKK 6,5M | +0% |
| EBITDA | DKK 732K | -59% |
| Net profit | DKK 291K | -80% |
| Total assets | DKK 4,4M | -21% |
| Equity | DKK 3,2M | -18% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 272 | 1.276 | 2.910 | 5.501 | 7.955 | 6.451 | 6.473 |
| Staff expenses | -252 | -638 | -1.495 | -2.387 | -3.995 | -4.652 | -5.741 |
| EBITDA | 19 | 638 | 1.415 | 3.114 | 3.960 | 1.798 | 732 |
| Depreciation & amort. | -0 | -0 | -15 | -15 | -21 | -56 | -120 |
| EBIT | 19 | 638 | 1.400 | 3.099 | 3.939 | 1.742 | 612 |
| Net financials | -1 | -8 | -25 | -54 | -46 | -3 | -106 |
| Profit before tax | 18 | 630 | 1.375 | 3.045 | 3.893 | 1.739 | 505 |
| Tax | 6 | 142 | 306 | 681 | 868 | 292 | 214 |
| Net profit | 12 | 488 | 1.069 | 2.364 | 3.025 | 1.447 | 291 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 89 | 919 | 3.127 | 5.737 | 5.663 | 5.639 | 4.432 |
| Equity | 61 | 549 | 1.618 | 3.925 | 3.450 | 3.897 | 3.188 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28 | 370 | 1.509 | 1.812 | 2.193 | 1.715 | 1.003 |
| Total debt | 28 | 370 | 1.509 | 1.812 | 2.193 | 1.715 | 1.003 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vembye Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Vembye | Management | 0 companies |