| Revenue | DKK 11,7M | +3% |
| EBITDA | DKK 2,3M | -3% |
| Net profit | DKK 814K | -20% |
| Total assets | DKK 15,8M | -7% |
| Equity | DKK 4,3M | +12% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.079 | — | — | 4.876 | 5.811 | 4.846 | 5.017 | 7.788 | 7.997 | 9.601 | 9.577 | 11.357 | 11.667 |
| Staff expenses | -4.555 | -0 | -0 | -4.520 | -5.223 | -4.942 | -4.490 | -5.698 | -6.211 | -7.488 | -8.044 | -8.989 | -9.376 |
| EBITDA | -173 | 0 | 0 | 321 | 588 | -101 | 527 | 2.090 | 1.785 | 2.113 | 1.533 | 2.368 | 2.291 |
| Depreciation & amort. | -175 | -0 | -0 | -157 | -137 | -137 | -131 | -193 | -322 | -453 | -523 | -676 | -862 |
| EBIT | -349 | 0 | 0 | 165 | 451 | -238 | 397 | 1.897 | 1.463 | 1.660 | 1.009 | 1.693 | 1.428 |
| Net financials | -90 | 0 | 0 | 14 | -23 | -30 | -42 | -47 | -36 | -43 | -275 | -408 | -378 |
| Profit before tax | -370 | 0 | 0 | 179 | 428 | -268 | 355 | 1.850 | 1.427 | 1.617 | 735 | 1.285 | 1.051 |
| Tax | -86 | -0 | -0 | 45 | 94 | -35 | 47 | 416 | 313 | 352 | 167 | 269 | 237 |
| Net profit | -284 | 0 | 0 | 133 | 334 | -232 | 307 | 1.434 | 1.114 | 1.265 | 568 | 1.016 | 814 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.781 | 0 | 0 | 4.916 | 4.866 | 4.312 | 4.863 | 6.232 | 9.809 | 10.018 | 16.801 | 17.005 | 15.830 |
| Equity | 1.268 | 0 | 0 | 1.963 | 2.297 | 2.064 | 2.322 | 3.355 | 3.170 | 3.324 | 3.143 | 3.798 | 4.252 |
| Long-term debt | 0 | 0 | 0 | 1.000 | 700 | 593 | 556 | 706 | 1.179 | 696 | 6.935 | 7.017 | 6.319 |
| Short-term debt | -2.514 | 0 | 0 | 1.953 | 1.869 | 1.655 | 1.986 | 2.171 | 5.460 | 5.996 | 6.724 | 6.169 | 5.259 |
| Total debt | -2.514 | 0 | 0 | 2.953 | 2.569 | 2.247 | 2.542 | 2.877 | 6.639 | 6.692 | 13.659 | 13.187 | 11.578 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1998 | — | — |
VC Management | Management | 1998 | — | — |
AW Management | Management | 2017 | — | — |
IM Management | Management | 1998 | — | — |
GS Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A.W.R. Holding ApS | Company | 33.3% | 33.3% | 2000 |
E.B.T. Holding ApS | Company | 33.3% | 33.3% | 2020 |
PVT Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Arne Westersund Ryevad | Management | 0 companies |
| Ib Malgaard Lauridsen | Management | 0 companies |
| Gert Skov Henriksen | Management | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Poul Stampe | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Poul Viisholm Thomsen | Board of Directors | 0 companies |
| Jens Erik Pedersen | Board of Directors | 0 companies |
| Søren Malgaard Lauridsen | Board of Directors | 0 companies |
| Esben Birkmose Thorup | Chairman | 0 companies |