| Revenue | DKK 22K | -50% |
| EBITDA | DKK -123K | -116% |
| Net profit | DKK 148K | +162% |
| Total assets | DKK 1,9M | +1% |
| Equity | DKK 1,5M | +11% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 15 | 61 | 21 | 44 | 22 |
| Staff expenses | -59 | -103 | -81 | -84 | -84 |
| EBITDA | -123 | -119 | -137 | -57 | -123 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -123 | -119 | -137 | -57 | -123 |
| Net financials | 286 | -267 | 421 | -183 | 271 |
| Profit before tax | 163 | -385 | 284 | -240 | 148 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 163 | -385 | 284 | -240 | 148 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.552 | 2.101 | 2.227 | 1.887 | 1.914 |
| Equity | 1.659 | 1.274 | 1.558 | 1.318 | 1.466 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 893 | 827 | 668 | 569 | 448 |
| Total debt | 893 | 827 | 668 | 569 | 448 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
VS Management | Management | 1973 – 1997 |
| Audit | 1973 – 2005 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1973 | |
| Board of Directors | 2019 | |
| Former (2) | ||
| Board of Directors | 2004 – 2005 | |
| Board of Directors | 1973 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 | |
| Individual | 100% | 100% | 1973 |
| Person | Role here | Other companies |
|---|---|---|
| Vagner Sørensen | Management | 0 companies |
| REVISIONSFIRMAET OLE JOHNSSON REG. REVISOR ApS | Audit | 0 companies |
| Lars Sørensen | Board of Directors | 0 companies |
| Lars Buhl | Board of Directors | 0 companies |
| Bent Bone Falk Rønne | Board of Directors | 0 companies |
| Pernille Sørensen | Board of Directors | 0 companies |