| Revenue | DKK 14,6M | -8% |
| EBITDA | DKK 1,9M | -46% |
| Net profit | DKK 211K | -87% |
| Total assets | DKK 39,2M | -4% |
| Equity | DKK 18M | +1% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.113 | 8.825 | 9.016 | 10.953 | 11.125 | 11.559 | 12.027 | 12.762 | 12.362 | 12.806 | 15.539 | 15.817 | 14.616 |
| Staff expenses | -7.014 | -7.212 | -7.883 | -9.286 | -9.471 | -9.650 | -10.129 | -10.752 | -10.201 | -9.953 | -11.876 | -12.353 | -12.680 |
| EBITDA | 1.098 | 1.612 | 1.133 | 1.667 | 1.654 | 1.704 | 1.912 | 2.015 | 2.260 | 2.904 | 3.549 | 3.471 | 1.890 |
| Depreciation & amort. | 248 | 289 | 315 | 347 | 348 | -431 | -379 | -356 | -333 | -419 | -647 | -710 | -922 |
| EBIT | 850 | 1.324 | 818 | 1.321 | 1.306 | 1.273 | 1.532 | 1.659 | 1.927 | 2.485 | 2.903 | 2.761 | 968 |
| Net financials | -166 | -279 | -270 | -267 | -356 | -338 | -372 | -615 | -621 | -365 | -587 | -749 | -688 |
| Profit before tax | 684 | 1.045 | 548 | 1.054 | 949 | 936 | 1.160 | 1.044 | 1.306 | 2.119 | 2.315 | 2.012 | 279 |
| Tax | 174 | 263 | 132 | 259 | 211 | 203 | 261 | 241 | 293 | 472 | 509 | 445 | 69 |
| Net profit | 511 | 781 | 416 | 794 | 739 | 733 | 899 | 803 | 1.013 | 1.647 | 1.806 | 1.567 | 211 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.358 | 15.085 | 16.465 | 15.501 | 19.835 | 25.908 | 33.441 | 36.633 | 33.183 | 39.460 | 42.384 | 40.820 | 39.195 |
| Equity | 6.624 | 7.405 | 7.822 | 8.616 | 9.355 | 10.088 | 10.987 | 11.790 | 12.803 | 14.450 | 16.256 | 17.823 | 18.034 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161 | 458 | 414 | 422 | 431 | 444 |
| Short-term debt | 6.734 | 7.679 | 8.643 | 6.884 | 10.470 | 15.814 | 22.439 | 24.659 | 19.885 | 24.546 | 25.681 | 22.517 | 20.696 |
| Total debt | 6.734 | 7.679 | 8.643 | 6.884 | 10.470 | 15.814 | 22.439 | 24.820 | 20.342 | 24.960 | 26.103 | 22.948 | 21.140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
SM Management | Management | 2003 | — | — |
RR Audit | Audit | 1991 | — | — |
SS Management | Management | 1991 | — | — |
NH Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
US HOLDING VIBORG ApS | Company | 100.0% | 100.0% | 2018 |
JU INVEST VIBORG ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Sander Monbjerg Steffensen | Management | 0 companies |
| R.V. Revision | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Niels Hvid | Management | 0 companies |
| Jakob Monbjerg Steffensen | Board of Directors | 0 companies |
| Ulla Steffensen | Chairman | 0 companies |
| Jonas Monbjerg Steffensen | Board of Directors | 0 companies |
| Kirsten Sisse Brøndum Nielsen | Board of Directors | 0 companies |
| Arne Skovbo | Board of Directors | 0 companies |
| Henning Christen Laursen | Deputy Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |