| Revenue | DKK 8,2M | +4% |
| EBITDA | DKK 1,4M | +14% |
| Net profit | DKK 704K | +17% |
| Total assets | DKK 7,2M | +4% |
| Equity | DKK 3,8M | +18% |
| Employees | 53 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.840 | 3.304 | 2.865 | 3.110 | 3.280 | 3.386 | 3.294 | 3.178 | 6.668 | 7.756 | 7.499 | 7.847 | 8.168 |
| Staff expenses | -3.371 | -3.035 | -2.289 | -2.582 | -2.714 | -2.759 | -2.591 | -2.651 | -5.658 | -6.374 | -6.274 | -6.605 | -6.798 |
| EBITDA | 469 | 269 | 575 | 528 | 566 | 627 | 703 | 524 | 1.010 | 1.382 | 1.225 | 1.202 | 1.369 |
| Depreciation & amort. | -313 | -270 | -252 | -192 | -197 | -193 | -163 | -139 | -180 | -203 | -213 | -285 | -327 |
| EBIT | 156 | -0 | 323 | 335 | 369 | 434 | 541 | 385 | 830 | 1.179 | 1.012 | 917 | 1.042 |
| Net financials | -321 | -304 | -322 | -304 | -269 | -233 | -197 | -183 | -165 | -162 | -133 | -148 | -152 |
| Profit before tax | -165 | -305 | 1 | 31 | 101 | 200 | 344 | 202 | 665 | 1.017 | 879 | 769 | 891 |
| Tax | -41 | -27 | -5 | 28 | 24 | 46 | 69 | 39 | 140 | 215 | 191 | 166 | 186 |
| Net profit | -124 | -278 | 6 | 3 | 76 | 155 | 275 | 163 | 525 | 802 | 689 | 603 | 704 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.976 | 6.806 | 6.778 | 6.598 | 6.403 | 6.175 | 5.913 | 6.239 | 6.778 | 7.111 | 6.198 | 6.884 | 7.158 |
| Equity | 558 | 280 | 287 | 290 | 366 | 521 | 745 | 908 | 1.433 | 2.127 | 2.702 | 3.187 | 3.769 |
| Long-term debt | 4.546 | 4.102 | 3.972 | 3.660 | 3.515 | 3.084 | 2.590 | 2.222 | 1.849 | 1.127 | 905 | 753 | 604 |
| Short-term debt | 1.872 | 2.423 | 2.519 | 2.649 | 2.522 | 2.570 | 2.578 | 3.110 | 3.497 | 3.856 | 2.585 | 2.924 | 2.753 |
| Total debt | 6.418 | 6.525 | 6.491 | 6.309 | 6.037 | 5.654 | 5.168 | 5.331 | 5.345 | 4.983 | 3.490 | 3.677 | 3.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1994 | — | — |
NJ Audit | Audit | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1995 | |
| Individual | 50.0% | 50.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |