| Revenue | DKK 7,9M | -74% |
| EBITDA | DKK -14,8M | -214% |
| Net profit | DKK -14,1M | -282% |
| Total assets | DKK 110,7M | -1% |
| Equity | DKK 28,4M | -45% |
| Employees | 32 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.599 | 5.575 | 5.506 | 6.055 | 6.957 | 9.606 | 10.427 | 15.182 | 36.399 | 53.392 | 41.034 | 30.432 | 7.884 |
| Staff expenses | -2.985 | -2.965 | -2.827 | -3.211 | -3.630 | -5.575 | -7.759 | -9.170 | -13.570 | -13.568 | -14.369 | -17.411 | -22.658 |
| EBITDA | 1.614 | 2.610 | 2.679 | 2.844 | 3.327 | 4.030 | 2.668 | 6.012 | 22.829 | 39.824 | 26.665 | 13.021 | -14.802 |
| Depreciation & amort. | -180 | -226 | -231 | -308 | -164 | -488 | -919 | -1.155 | -1.253 | -1.222 | -889 | -983 | -1.372 |
| EBIT | 1.434 | 2.384 | 2.449 | 2.536 | 3.163 | 3.542 | 1.749 | 4.857 | 21.576 | 38.602 | 25.776 | 12.038 | -16.174 |
| Net financials | -820 | -852 | -798 | -714 | -798 | -737 | -1.446 | -1.452 | -1.218 | -356 | -1.129 | -2.080 | -1.831 |
| Profit before tax | 614 | 1.532 | 1.651 | 1.822 | 2.365 | 2.806 | 303 | 3.405 | 20.358 | 38.246 | 24.647 | 9.958 | -18.005 |
| Tax | 157 | 369 | 372 | 426 | 536 | 646 | 140 | 824 | 4.417 | 8.359 | 5.375 | 2.242 | -3.954 |
| Net profit | 457 | 1.163 | 1.279 | 1.395 | 1.829 | 2.160 | 163 | 2.581 | 15.941 | 29.887 | 19.272 | 7.716 | -14.051 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.774 | 22.015 | 22.105 | 25.114 | 30.874 | 48.117 | 70.772 | 91.090 | 95.545 | 136.324 | 135.246 | 111.332 | 110.688 |
| Equity | 2.844 | 3.643 | 4.635 | 5.518 | 7.002 | 8.662 | 8.325 | 10.906 | 26.347 | 56.234 | 52.506 | 51.522 | 28.371 |
| Long-term debt | 5.712 | 5.641 | 5.563 | 5.473 | 4.984 | 7.176 | 6.653 | 15.597 | 15.898 | 16.055 | 13.979 | 12.357 | 12.176 |
| Short-term debt | 10.925 | 12.412 | 11.577 | 13.739 | 18.449 | 31.684 | 55.058 | 63.818 | 52.604 | 63.318 | 67.758 | 46.194 | 70.141 |
| Total debt | 16.637 | 18.053 | 17.140 | 19.211 | 23.433 | 38.860 | 61.711 | 79.415 | 68.502 | 79.373 | 81.737 | 58.551 | 82.317 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
PC Audit | Audit | 1985 | — | — |
PM Management | Management | 1985 | — | — |
| Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 1985 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VT 2021 Holding A/S | Company | 100.0% | 100.0% | 2021 |
MAYFLOWER HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| John Heberg Svendsen | Chief Executive Officer | 0 companies |
| Peter Corfitz Holm | Audit | 0 companies |
| Per Møller Svendsen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Søren Mølgaard Kristensen | Chairman | 0 companies |
| Søren Peter Thomassen | Chairman | 0 companies |
| Lars Bundgaard Sørensen | Chairman | 0 companies |
| Niels-Anker Ottesen | Board of Directors | 0 companies |
| Kristoffer Brigham Glerup | Board of Directors | 0 companies |
| Preben Vagning | Board of Directors | 0 companies |
| Inger Kristine Svendsen | Board of Directors | 0 companies |
| Inger Marie Holst-Hansen | Board of Directors | 0 companies |
| Claus Larsen | Board of Directors | 0 companies |
| Rasmus Svenstrup Pedersen | Board of Directors | 0 companies |
| Jesper Dahl Jeppesen | Chairman | 0 companies |
| Søren Sørensen | Board of Directors | 0 companies |