| Revenue | DKK 1,1M | +40% |
| EBITDA | DKK 732K | +32% |
| Net profit | DKK 454K | +71% |
| Total assets | DKK 1,5M | -12% |
| Equity | DKK 1,2M | +5% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -119 | 680 | 631 | 479 | 798 | 1.121 |
| Staff expenses | -42 | -0 | -0 | -0 | -245 | -389 |
| EBITDA | -160 | 680 | 631 | 479 | 553 | 732 |
| Depreciation & amort. | 109 | -202 | -192 | -201 | -207 | -137 |
| EBIT | -270 | 478 | 439 | 278 | 347 | 595 |
| Net financials | -113 | -88 | -23 | -7 | -5 | -7 |
| Profit before tax | -383 | 390 | 416 | 271 | 342 | 589 |
| Tax | -0 | 4 | 92 | 61 | 76 | 134 |
| Net profit | -383 | 386 | 325 | 210 | 266 | 454 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 1.352 | 1.587 | 1.250 | 1.630 | 1.750 | 1.540 |
| Equity | -333 | 553 | 878 | 928 | 1.194 | 1.249 |
| Long-term debt | 1.605 | 583 | 0 | 0 | 0 | 0 |
| Short-term debt | 79 | 446 | 350 | 695 | 555 | 291 |
| Total debt | 1.684 | 1.030 | 350 | 695 | 555 | 291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Management | Management | 2023 | — | — |
VM Founder | Founder | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Henrik Pommergaard Holding ApS | Company | 50.0% | 50.0% | 2022 |
A. JOHNSEN HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Pommergaard Hansen | Management | 0 companies |
| Verner Michelsen | Founder | 0 companies |
| Allan Johnsen | Board of Directors | 0 companies |