| Revenue | DKK 14,8M | +2% |
| EBITDA | DKK 2,7M | -30% |
| Net profit | DKK 1,9M | -38% |
| Total assets | DKK 24,1M | -22% |
| Equity | DKK 10,5M | -1% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.098 | 22.460 | 19.980 | 15.572 | 16.885 | 18.695 | 17.264 | 16.966 | 10.103 | 5.333 | 9.195 | 13.725 | 14.557 | 14.816 |
| Staff expenses | -20.240 | -18.371 | -18.468 | -14.890 | -14.637 | -15.115 | -15.230 | -16.111 | -11.740 | -6.142 | -7.184 | -9.277 | -10.735 | -12.128 |
| EBITDA | 6.858 | 4.033 | 1.470 | 682 | 2.249 | 3.573 | 2.034 | 855 | -1.637 | -809 | 2.011 | 4.448 | 3.822 | 2.689 |
| Depreciation & amort. | -655 | -524 | -466 | -417 | -252 | -260 | -247 | -218 | -118 | -50 | -67 | -98 | -202 | -215 |
| EBIT | 6.203 | 3.509 | 1.004 | 265 | 1.997 | 3.313 | 1.787 | 637 | -1.754 | -859 | 1.944 | 4.350 | 3.620 | 2.474 |
| Net financials | 239 | 939 | 560 | 1.593 | 47 | 68 | -22 | -507 | 62 | 54 | -101 | 139 | 429 | -449 |
| Profit before tax | 6.443 | 4.448 | 1.573 | 1.859 | 2.044 | 3.381 | 1.765 | 130 | -1.692 | -804 | 1.843 | 4.488 | 4.049 | 2.024 |
| Tax | 1.841 | 1.178 | 351 | 421 | 523 | 992 | 560 | 112 | -376 | -335 | 488 | 1.082 | 945 | 114 |
| Net profit | 4.601 | 3.270 | 1.223 | 1.437 | 1.520 | 2.389 | 1.205 | 18 | -1.317 | -469 | 1.355 | 3.406 | 3.104 | 1.910 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.771 | 44.682 | 42.357 | 39.463 | 30.505 | 30.525 | 29.922 | 22.242 | 19.263 | 17.678 | 20.616 | 26.665 | 30.938 | 24.103 |
| Equity | 12.671 | 15.961 | 16.996 | 10.531 | 7.324 | 8.713 | 8.418 | 7.437 | 6.120 | 5.651 | 7.006 | 11.448 | 10.552 | 10.462 |
| Long-term debt | 3.996 | 3.550 | 3.063 | 2.940 | 2.888 | 2.266 | 2.208 | 2.174 | 2.940 | 2.817 | 2.636 | 2.635 | 2.496 | 2.353 |
| Short-term debt | 20.683 | 22.679 | 19.988 | 23.705 | 19.029 | 18.807 | 18.564 | 11.916 | 9.757 | 9.099 | 10.585 | 11.992 | 17.304 | 10.790 |
| Total debt | 24.679 | 26.229 | 23.050 | 26.645 | 21.917 | 21.073 | 20.773 | 14.090 | 12.697 | 11.916 | 13.221 | 14.627 | 19.800 | 13.142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Management | Management | 1999 | — | — |
GE Management | Management | 1976 | — | — |
JS Management | Management | 2020 | — | — |
FL Audit | Audit | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VR HOLDING II ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Svendsen | Management | 0 companies |
| Gunnar Engelhardt Biørch | Management | 0 companies |
| Jan Støjberg Olsen | Management | 0 companies |
| Finn Lindgaard | Audit | 0 companies |
| Peer Bjørck | Chairman | 0 companies |
| Bente Bjørck | Board of Directors | 0 companies |
| Mette Bjørck | Board of Directors | 0 companies |
| Tom Arvad Jensen | Board of Directors | 0 companies |