| Revenue | DKK 538K | -27% |
| EBITDA | DKK 388K | +124% |
| Net profit | DKK 242K | +336% |
| Total assets | DKK 19M | +0% |
| Equity | DKK 14,1M | +1% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 218 | 418 | 590 | 618 | 709 | 734 | 538 |
| Staff expenses | -260 | -0 | -275 | -50 | -50 | -561 | -150 |
| EBITDA | -29 | 4.089 | 4.550 | 1.317 | 659 | 173 | 388 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -29 | 4.089 | 4.550 | 1.317 | 659 | 173 | 388 |
| Net financials | -149 | -76 | -63 | -38 | -85 | -99 | -78 |
| Profit before tax | -178 | 4.013 | 4.488 | 1.280 | 574 | 74 | 310 |
| Tax | -178 | 883 | 1.160 | 109 | 127 | 19 | 68 |
| Net profit | -0 | 3.130 | 3.327 | 1.170 | 447 | 55 | 242 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 8.426 | 13.687 | 18.206 | 19.095 | 19.221 | 18.944 | 18.969 |
| Equity | 4.814 | 7.944 | 12.674 | 13.694 | 14.023 | 13.957 | 14.064 |
| Long-term debt | 1.987 | 254 | 272 | 333 | 339 | 351 | 332 |
| Short-term debt | 820 | 3.887 | 2.393 | 2.188 | 1.968 | 1.776 | 1.713 |
| Total debt | 2.807 | 4.141 | 2.665 | 2.521 | 2.307 | 2.127 | 2.045 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2021 | — | — |
KV Management | Management | 2019 | — | — |
AV Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Vexøe Pedersen | Management | 0 companies |
| Karen Vexøe | Management | 0 companies |
| Anders Vexøe | Management | 0 companies |