| Revenue | DKK 3,8M | -13% |
| EBITDA | DKK 404K | -64% |
| Net profit | DKK 211K | -70% |
| Total assets | DKK 5,2M | -14% |
| Equity | DKK 4,5M | -10% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.539 | 5.249 | 6.115 | 4.378 | 3.802 |
| Staff expenses | -3.174 | -2.998 | -3.204 | -3.270 | -3.398 |
| EBITDA | 1.365 | 2.252 | 2.911 | 1.108 | 404 |
| Depreciation & amort. | -19 | -50 | -232 | -255 | -177 |
| EBIT | 1.346 | 2.201 | 2.680 | 853 | 227 |
| Net financials | 83 | 21 | 11 | 48 | -11 |
| Profit before tax | 1.429 | 2.223 | 2.691 | 901 | 216 |
| Tax | 314 | 489 | 592 | 198 | 5 |
| Net profit | 1.115 | 1.734 | 2.099 | 703 | 211 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.521 | 6.297 | 7.070 | 6.097 | 5.246 |
| Equity | 4.134 | 4.868 | 5.267 | 4.969 | 4.480 |
| Long-term debt | 97 | 100 | 83 | 53 | 0 |
| Short-term debt | 1.290 | 1.329 | 1.720 | 1.074 | 766 |
| Total debt | 1.387 | 1.429 | 1.804 | 1.127 | 766 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AV Founder | Founder | 1996 |
SV Chief Executive Officer | Chief Executive Officer | 2001 |
| Former (1) | ||
OF Audit | Audit | 1996 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2023 | |
| Chairman | 2015 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Former (1) | ||
| Board of Directors | 1996 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 | |
| Company | 25–33.32% | 25–33.32% | 2004 | |
| Company | 25–33.32% | 25–33.32% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Axel Vesterager Madsen | Founder | 0 companies |
| Søren Vesterager Madsen | Chief Executive Officer | 0 companies |
| Orla Flemming Bek | Audit | 0 companies |
| Kasper Vesterager Madsen | Board of Directors | 0 companies |
| Krista Madsen | Chairman | 0 companies |
| Rikke Søndergård Madsen | Board of Directors | 0 companies |
| Else Mikael Madsen | Board of Directors | 0 companies |
| Helle Søndergård Madsen | Board of Directors | 0 companies |