| Revenue | DKK 5,7M | +29% |
| EBITDA | DKK 2,3M | -7% |
| Net profit | DKK 1,8M | -9% |
| Total assets | DKK 4,3M | +25% |
| Equity | DKK 2,5M | +13% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.384 | 1.590 | 2.017 | 1.817 | 1.769 | 2.351 | 2.482 | 2.036 | 2.292 | 2.733 | 2.933 | 1.724 | 4.414 | 5.705 |
| Staff expenses | -1.275 | -1.349 | -1.534 | -1.650 | -1.650 | -1.980 | -2.034 | -1.790 | -1.940 | -2.106 | -1.854 | -745 | -1.896 | -3.376 |
| EBITDA | 81 | 214 | 455 | 167 | -97 | 364 | 448 | 246 | 353 | 627 | 1.079 | 979 | 2.518 | 2.329 |
| Depreciation & amort. | -0 | -0 | -0 | -23 | -0 | -30 | -77 | -48 | -0 | -0 | -24 | -16 | -16 | -32 |
| EBIT | 81 | 214 | 455 | 144 | -97 | 334 | 371 | 198 | 353 | 627 | 1.055 | 963 | 2.502 | 2.297 |
| Net financials | -10 | -16 | -0 | -6 | -20 | 3 | 1 | -9 | -6 | -2 | -1 | -4 | 0 | -18 |
| Profit before tax | 70 | 197 | 455 | 138 | -118 | 337 | 371 | 190 | 347 | 624 | 1.054 | 960 | 2.502 | 2.279 |
| Tax | 25 | 57 | 129 | 43 | -19 | 86 | 94 | 40 | 89 | 151 | 233 | 210 | 551 | 503 |
| Net profit | 45 | 140 | 326 | 95 | -98 | 251 | 277 | 150 | 258 | 474 | 821 | 749 | 1.951 | 1.775 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 664 | 759 | 1.070 | 747 | 825 | 1.022 | 747 | 1.002 | 929 | 1.168 | 776 | 1.322 | 3.433 | 4.276 |
| Equity | — | 204 | 205 | 299 | 201 | 452 | 479 | 354 | 466 | 690 | 642 | 949 | 2.200 | 2.475 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 210 | 551 | 509 |
| Short-term debt | 415 | 415 | 540 | 447 | 624 | 570 | 268 | 648 | 462 | 478 | 134 | 162 | 682 | 1.291 |
| Total debt | 415 | 415 | 865 | 447 | 624 | 570 | 268 | 648 | 462 | 478 | 134 | 372 | 1.233 | 1.800 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PC Audit | Audit | 1995 | — | — |
MC Management | Management | 1999 | — | — |
IP Founder | Founder | 1993 | — | — |
JS | Audit | 2000 | — | — |
BH Management | Management | 1999 | — | — |
| Management | 1999 | — | — | |
OB Management | Management | 2023 | — | — |
JC Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1993 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KALUNDBORG LINESMEN ApS | Company | 100.0% | 100.0% | 2023 |
D. V. HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Per Conradsen | Audit | 0 companies |
| Michael Christensen | Management | 0 companies |
| Ib Prytz Rasmussen | Founder | 0 companies |
| Jørn Skaarup Christiansen | Audit | 0 companies |
| Bo Hansen | Management | 0 companies |
| Kristian Karl Ejlif Sofus Svend Marius Michaelsen | Management | 0 companies |
| Ole Bent Larsen | Management | 0 companies |
| Jan Claes Merling-Petersen | Management | 0 companies |
| Jens Prytz Sørensen | Chairman | 0 companies |
| Flemming Bo Nielsen | Board of Directors | 0 companies |
| Peder Gellert Pedersen | Board of Directors | 0 companies |