| Revenue | DKK 3M | +16% |
| EBITDA | DKK 692K | +84% |
| Net profit | DKK 463K | +98% |
| Total assets | DKK 4,5M | +17% |
| Equity | DKK 3,7M | +12% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.414 | 1.000 | 1.128 | 1.342 | 1.519 | 792 | 678 | 1.424 | 1.555 | 2.341 | 2.498 | 2.724 | 2.551 | 2.969 |
| Staff expenses | -1.367 | -1.107 | -977 | -1.028 | -1.108 | -721 | -656 | -1.149 | -1.241 | -1.826 | -2.025 | -2.081 | -2.174 | -2.277 |
| EBITDA | 47 | -107 | 151 | 314 | 411 | 72 | 22 | 275 | 314 | 515 | 473 | 643 | 377 | 692 |
| Depreciation & amort. | 219 | -270 | -182 | -262 | -255 | -97 | -109 | -179 | -197 | -199 | -153 | -170 | -171 | -281 |
| EBIT | -172 | -377 | -31 | 52 | 155 | -25 | -87 | 96 | 117 | 316 | 320 | 472 | 206 | 411 |
| Net financials | 28 | 74 | 67 | 83 | 74 | 97 | 118 | 113 | 788 | 308 | 55 | 48 | 74 | 142 |
| Profit before tax | -62 | -82 | 59 | 149 | 230 | 72 | 31 | 209 | 904 | 624 | 375 | 521 | 280 | 552 |
| Tax | 41 | 110 | 11 | 7 | 34 | -6 | -19 | 21 | 25 | 37 | 67 | 103 | 45 | 90 |
| Net profit | -103 | -193 | 47 | 142 | 195 | 78 | 50 | 187 | 880 | 587 | 308 | 418 | 234 | 463 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.416 | 2.070 | 2.172 | 2.142 | 2.195 | 2.002 | 1.900 | 2.300 | 3.229 | 3.511 | 3.735 | 4.077 | 3.871 | 4.517 |
| Equity | 1.844 | 1.651 | 1.699 | 1.551 | 1.746 | 1.824 | 1.665 | 1.852 | 1.752 | 2.339 | 2.647 | 3.065 | 3.299 | 3.694 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 | 300 | 200 | 100 | 0 | 0 |
| Short-term debt | 425 | 382 | 448 | 564 | 388 | 123 | 199 | 390 | 1.011 | 812 | 798 | 820 | 457 | 715 |
| Total debt | 425 | 382 | 448 | 564 | 388 | 123 | 199 | 390 | 1.411 | 1.112 | 998 | 920 | 457 | 715 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IO Founder | Founder | 1992 | — | — |
VO Founder | Founder | 1992 | — | — |
JO Founder | Founder | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
VILLY OVERGAARD ApS | Company | 33.3% | 33.3% | 2020 |
| Individual | 25.0% | 25.0% | 1998 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ingrid Overgaard | Founder | 0 companies |
| Villy Overgaard | Founder | 0 companies |
| Jes Overgaard | Founder | 0 companies |
| Ann Overgaard | Board of Directors | 0 companies |