| Revenue | DKK 1M | +14% |
| EBITDA | DKK 81K | +69% |
| Net profit | DKK 76K | +12% |
| Total assets | DKK 1,3M | +13% |
| Equity | DKK 857K | +10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.366 | -1.259 | 1.328 | 1.308 | 785 | 801 | 862 | 832 | 847 | 799 | 1.040 | 1.040 | 907 | 1.032 |
| Staff expenses | -1.347 | -1.225 | -1.178 | -1.271 | -893 | -781 | -808 | -820 | -840 | -807 | -725 | -906 | -859 | -951 |
| EBITDA | 29 | 10 | 150 | 37 | -108 | 21 | 54 | 12 | 7 | -8 | 315 | 134 | 48 | 81 |
| Depreciation & amort. | 5 | -22 | -26 | -33 | -19 | -15 | -8 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 24 | -12 | 125 | 5 | -127 | 5 | 46 | 11 | 7 | -8 | 315 | 134 | 48 | 81 |
| Net financials | -23 | -42 | -8 | 13 | 8 | 15 | 21 | 15 | 25 | 31 | 43 | 38 | 40 | 18 |
| Profit before tax | 1 | 1 | 117 | 17 | -118 | 20 | 67 | 26 | 32 | 23 | 358 | 172 | 88 | 99 |
| Tax | 5 | 3 | 16 | 4 | -26 | -20 | 40 | 7 | 8 | 5 | 76 | 38 | 20 | 22 |
| Net profit | -4 | -2 | 101 | 13 | -93 | 40 | 27 | 19 | 24 | 18 | 281 | 134 | 68 | 76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 740 | 782 | 831 | 693 | 681 | 769 | 799 | 855 | 905 | 1.076 | 1.057 | 1.138 | 1.196 | 1.349 |
| Equity | 225 | 227 | 328 | 261 | 168 | 208 | 236 | 255 | 279 | 297 | 578 | 713 | 781 | 857 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 171 | 129 | 84 | 38 | 20 | 22 |
| Short-term debt | 500 | -545 | 495 | 428 | 510 | 560 | 563 | 600 | 454 | 645 | 394 | 387 | 395 | 470 |
| Total debt | 500 | -545 | 495 | 428 | 510 | 560 | 563 | 600 | 625 | 774 | 478 | 425 | 414 | 492 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1989 | — | — |
OK Management | Management | 1989 | — | — |
TS Management | Management | 2001 | — | — |
PI Management | Management | 1989 | — | — |
TR | Audit | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GrovIT ApS | Company | 50.0% | 50.0% | 2025 |
VIKA PK HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
Thora ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Ole Kristian Mose | Management | 0 companies |
| Troels Schmidt | Management | 0 companies |
| Poul Ingvard Kvistgaard | Management | 0 companies |
| Timmermann Revision ApS | Audit | 0 companies |
| Per Dige Pedersen | Chairman | 0 companies |
| Arne Munk | Board of Directors | 0 companies |
| Mogens Skovbo Hansen | Board of Directors | 0 companies |