| Revenue | DKK 15,3M | +8% |
| EBITDA | DKK 3,6M | +23% |
| Net profit | DKK 2,6M | +26% |
| Total assets | DKK 13M | -10% |
| Equity | DKK 4,9M | +13% |
| Employees | 24 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.042 | 5.054 | 4.378 | 4.160 | 4.666 | 8.871 | 14.194 | 15.322 |
| Staff expenses | -1.705 | -4.736 | -3.691 | -3.802 | -5.611 | -6.752 | -11.312 | -11.769 |
| EBITDA | 336 | 318 | 687 | 358 | -945 | 1.861 | 2.877 | 3.553 |
| Depreciation & amort. | -68 | -342 | -375 | -42 | -139 | -418 | -465 | -489 |
| EBIT | 269 | -24 | 311 | 316 | -1.084 | 1.443 | 2.412 | 3.064 |
| Net financials | 40 | 180 | 323 | 438 | 51 | 275 | 189 | 223 |
| Profit before tax | 309 | 156 | 635 | 754 | -1.033 | 1.718 | 2.601 | 3.287 |
| Tax | 58 | 0 | 68 | 66 | -98 | 164 | 565 | 720 |
| Net profit | 250 | 156 | 567 | 689 | -935 | 1.553 | 2.035 | 2.567 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.657 | 3.922 | 5.277 | 5.873 | 5.465 | 8.403 | 14.476 | 13.009 |
| Equity | 300 | 456 | 1.023 | 1.712 | 777 | 2.330 | 4.366 | 4.933 |
| Long-term debt | 43 | 0 | 118 | 0 | 0 | 625 | 580 | 668 |
| Short-term debt | 2.298 | 3.466 | 4.136 | 4.161 | 4.688 | 5.447 | 9.530 | 7.409 |
| Total debt | 2.342 | 3.466 | 4.254 | 4.161 | 4.688 | 6.073 | 10.110 | 8.076 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VERNON SPORT ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Burkal | Management | 0 companies |
| Waseem Iftikhar Ahmad | Board of Directors | 0 companies |
| Tue Stender | Board of Directors | 0 companies |
| Morten Vernon Jørgensen | Chairman | 0 companies |