| Revenue | DKK 25,8M | +3% |
| EBITDA | DKK 5,9M | +11% |
| Net profit | DKK 4M | +12% |
| Total assets | DKK 41,8M | -8% |
| Equity | DKK 4,5M | +11% |
| Employees | 78 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.113 | 12.807 | 16.496 | 15.487 | 18.055 | 19.767 | 23.591 | 22.068 | 33.237 | 30.847 | 24.990 | 23.389 | 25.125 | 25.804 |
| Staff expenses | -12.445 | -14.899 | -14.042 | -15.175 | -16.948 | -14.985 | -15.818 | -16.286 | -18.613 | -19.329 | -19.334 | -19.589 | -19.786 | -19.840 |
| EBITDA | -1.332 | -2.092 | 2.454 | 312 | 1.107 | 4.783 | 7.772 | 5.781 | 14.617 | 11.517 | 5.656 | 3.800 | 5.339 | 5.912 |
| Depreciation & amort. | -20 | -20 | -20 | -20 | -3 | -19 | -31 | -31 | -73 | -88 | -68 | -61 | -61 | -15 |
| EBIT | -1.352 | -2.112 | 2.434 | 292 | 1.104 | 4.763 | 7.741 | 5.750 | 14.545 | 11.430 | 5.588 | 3.739 | 5.278 | 5.897 |
| Net financials | 10 | 8 | 5 | 7 | -7 | -4 | -509 | -539 | -432 | -431 | -924 | -855 | -704 | -758 |
| Profit before tax | -1.341 | -2.104 | 2.440 | 299 | 1.097 | 4.759 | 7.232 | 5.211 | 14.112 | 10.999 | 4.663 | 2.884 | 4.574 | 5.139 |
| Tax | -335 | -526 | 597 | 71 | 242 | 1.048 | 1.591 | 1.146 | 3.105 | 2.416 | 1.027 | 632 | 1.009 | 1.132 |
| Net profit | -1.006 | -1.578 | 1.842 | 228 | 856 | 3.712 | 5.641 | 4.065 | 11.008 | 8.582 | 3.636 | 2.252 | 3.564 | 4.007 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.501 | 22.399 | 21.398 | 21.829 | 21.925 | 20.176 | 24.482 | 24.859 | 41.668 | 34.740 | 36.673 | 41.986 | 45.453 | 41.759 |
| Equity | 8.169 | 6.591 | 8.433 | 8.661 | 9.517 | 13.228 | 6.166 | 4.590 | 11.533 | 9.107 | 4.161 | 2.777 | 4.089 | 4.532 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.102 | 2.437 | 1.026 | 632 | 1.012 | 1.126 |
| Short-term debt | 12.332 | 15.807 | 12.965 | 13.168 | 12.408 | 6.948 | 18.315 | 20.269 | 27.033 | 23.196 | 31.486 | 38.577 | 40.352 | 36.101 |
| Total debt | 12.332 | 15.807 | 12.965 | 13.168 | 12.408 | 6.948 | 18.315 | 20.269 | 30.135 | 25.633 | 32.512 | 39.209 | 41.364 | 37.227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VN Founder | Founder | 1990 | — | — |
AB | Founder | 1990 | — | — |
TC Management | Management | 1990 | — | — |
AB Founder | Founder | 1990 | — | — |
EJ Founder | Founder | 1990 | — | — |
BJ Founder | Founder | 1990 | — | — |
JG Founder | Founder | 1990 | — | — |
OB Founder | Founder | 1990 | — | — |
KM Founder | Founder | 1990 | — | — |
BP Founder | Founder | 1990 | — | — |
LB Founder | Founder | 1990 | — | — |
LB Founder | Founder | 1990 | — | — |
AB Founder | Founder | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRACE INVEST A/S | Company | 90.0% | 90.0% | 2017 |
Wownordic ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Verner Nørby | Founder | 0 companies |
| Asger Bank Møller Christensen | Founder | 0 companies |
| Thomas Christensen | Management | 0 companies |
| Anton Brandi Jensen | Founder | 0 companies |
| Egon Jermiin Nielsen | Founder | 0 companies |
| Bent Jensen | Founder | 0 companies |
| Jørgen Gilling | Founder | 0 companies |
| Ole Bialas | Founder | 0 companies |
| Klaus Muhle Rehr | Founder | 0 companies |
| Bertel Petersen | Founder | 0 companies |
| Lars Brandi Jensen | Founder | 0 companies |
| Leif Busch Hansen | Founder | 0 companies |
| Arne Brandi Jensen | Founder | 0 companies |
| Ove Finn Christensen | Chairman | 0 companies |
| Grethe Engelbrecht Christensen | Board of Directors | 0 companies |