| Revenue | DKK 3,6M | +16% |
| EBITDA | DKK 1,5M | -3% |
| Net profit | DKK 1,1M | -6% |
| Total assets | DKK 6,8M | -18% |
| Equity | DKK 3,8M | +21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.649 | 1.259 | 1.412 | 275 | 459 | 605 | 700 | 1.152 | 870 | 1.377 | 2.218 | 3.081 | 3.563 |
| Staff expenses | -9 | -32 | -126 | -167 | -292 | -439 | -608 | -679 | -522 | -635 | -929 | -1.582 | -2.101 |
| EBITDA | 4 | 17 | 19 | 108 | 166 | 165 | 92 | 473 | 348 | 742 | 1.289 | 1.500 | 1.462 |
| Depreciation & amort. | -2 | -3 | -5 | -6 | -7 | -5 | -4 | -1 | -1 | -4 | -5 | -15 | -23 |
| EBIT | 2 | 15 | 14 | 103 | 160 | 160 | 88 | 472 | 347 | 738 | 1.283 | 1.485 | 1.439 |
| Net financials | 0 | -8 | -5 | -5 | -6 | 2 | -30 | -7 | -20 | -17 | 54 | 90 | 45 |
| Profit before tax | 2 | 7 | 9 | 98 | 154 | 162 | 58 | 465 | 326 | 721 | 1.337 | 1.575 | 1.484 |
| Tax | 1 | 2 | 2 | 23 | 33 | 36 | 20 | 101 | 77 | 166 | 307 | 352 | 340 |
| Net profit | 2 | 5 | 7 | 75 | 121 | 126 | 38 | 364 | 249 | 555 | 1.031 | 1.222 | 1.143 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.046 | 495 | 575 | 633 | 1.034 | 1.110 | 1.248 | 1.915 | 2.676 | 4.138 | 5.461 | 8.247 | 6.764 |
| Equity | 102 | 109 | 113 | 187 | 308 | 334 | 272 | 636 | 885 | 1.440 | 2.310 | 3.132 | 3.788 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 943 | 383 | 461 | 445 | 725 | 776 | 976 | 1.279 | 1.791 | 2.699 | 3.150 | 5.103 | 2.964 |
| Total debt | 943 | 383 | 461 | 445 | 725 | 776 | 976 | 1.279 | 1.791 | 2.699 | 3.150 | 5.103 | 2.964 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1998 | — | — |
KV Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCANOMAT A/S | Company | 25.0% | 25.0% | 2010 |
| Individual | 25.0% | 25.0% | 2010 | |
| Individual | 25.0% | 25.0% | 2010 | |
| Individual | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Kim Vibe-Petersen | Management | 0 companies |
| Christopher William Preece | Board of Directors | 0 companies |
| Jimmy René Henriksen | Board of Directors | 0 companies |
| Mogens Nyhegn | Board of Directors | 0 companies |
| Karl Staffan Jeremiasen | Board of Directors | 0 companies |
| Tina Mary Williams | Board of Directors | 0 companies |
| Eva Maria Englund | Board of Directors | 0 companies |
| Simon Owen Bracken | Chairman | 0 companies |
| Anna Pia Lisette Hansson | Board of Directors | 0 companies |