| Revenue | DKK 31M | +13% |
| EBITDA | DKK 18,1M | +19% |
| Net profit | DKK 14,1M | +20% |
| Total assets | DKK 63M | -17% |
| Equity | DKK 39M | +18% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 19.669 | 19.611 | 23.742 | 27.311 | 30.994 |
| Staff expenses | -10.530 | -10.559 | -10.815 | -12.041 | -12.894 |
| EBITDA | 9.139 | 9.051 | 12.927 | 15.270 | 18.100 |
| Depreciation & amort. | -128 | -165 | -167 | -117 | -187 |
| EBIT | 9.011 | 8.887 | 12.760 | 15.153 | 17.914 |
| Net financials | -474 | 2.836 | -1.125 | -159 | 113 |
| Profit before tax | 8.537 | 11.723 | 11.635 | 14.993 | 18.027 |
| Tax | 1.878 | 2.580 | 2.560 | 3.298 | 3.966 |
| Net profit | 6.659 | 9.144 | 9.075 | 11.695 | 14.061 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 40.974 | 52.546 | 69.270 | 75.560 | 62.957 |
| Equity | 22.184 | 28.028 | 30.202 | 32.897 | 38.958 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.790 | 24.519 | 39.068 | 42.662 | 23.999 |
| Total debt | 18.790 | 24.519 | 39.068 | 42.662 | 23.999 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
ED Management | Management | 1997 |
VK Founder | Founder | 1997 |
| Former (1) | ||
OS Audit | Audit | 2010 – 2011 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Schmidt | Audit | 0 companies |
| Erling Dalgaard Andersen | Management | 0 companies |
| Val Knud Dalgaard Andersen | Founder | 0 companies |