| Revenue | DKK 2,7M | +4% |
| EBITDA | DKK 394K | -54% |
| Net profit | DKK -743K | -2118% |
| Total assets | DKK 4,6M | -19% |
| Equity | DKK 3,4M | -18% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.905 | 3.019 | 2.028 | 2.613 | 2.628 | 1.588 | 2.551 | 3.425 | 2.984 | 2.801 | 2.031 | 2.523 | 2.600 | 2.710 |
| Staff expenses | -1.340 | -2.083 | -1.669 | -815 | -1.216 | -503 | -1.280 | -1.645 | -1.452 | -1.519 | -1.283 | -1.284 | -1.744 | -2.316 |
| EBITDA | 565 | 936 | 359 | 1.797 | 1.411 | 1.084 | 1.271 | 1.780 | 1.532 | 1.282 | 748 | 1.239 | 856 | 394 |
| Depreciation & amort. | 452 | 872 | 976 | 1.180 | 1.395 | 1.407 | -1.090 | -1.078 | -935 | -1.018 | -1.048 | -1.059 | -915 | -1.290 |
| EBIT | 113 | 64 | -618 | 617 | 16 | -323 | 181 | 703 | 596 | 264 | -300 | 180 | -59 | -896 |
| Net financials | -3 | -38 | -28 | -27 | -16 | -41 | -49 | -33 | -49 | 7 | 4 | 9 | -11 | -54 |
| Profit before tax | 110 | 26 | -646 | 590 | 1 | -364 | 131 | 670 | 548 | 271 | -296 | 189 | -70 | -950 |
| Tax | 34 | 49 | -157 | 131 | -0 | -78 | 30 | 149 | 21 | 3 | -131 | 29 | -36 | -207 |
| Net profit | 76 | -23 | -488 | 459 | 1 | -286 | 101 | 521 | 527 | 268 | -165 | 160 | -34 | -743 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.010 | 5.639 | 5.486 | 5.792 | 5.675 | 5.205 | 4.662 | 4.919 | 5.325 | 5.387 | 5.802 | 5.402 | 5.729 | 4.642 |
| Equity | 4.604 | 4.580 | 4.092 | 4.552 | 4.552 | 3.266 | 2.902 | 3.422 | 3.949 | 4.218 | 4.053 | 4.213 | 4.179 | 3.436 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 750 | 500 | 255 | 34 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.406 | 1.059 | 1.394 | 1.241 | 1.122 | 1.188 | 1.260 | 1.241 | 1.290 | 1.114 | 1.748 | 1.169 | 1.549 | 1.206 |
| Total debt | 1.406 | 1.059 | 1.394 | 1.241 | 1.122 | 1.938 | 1.760 | 1.496 | 1.324 | 1.114 | 1.748 | 1.169 | 1.549 | 1.206 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 1998 | — | — |
PA Management | Management | 1999 | — | — |
| Audit | 2002 | — | — | |
AB | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P/A HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
SPAR VEST FONDEN | Company | 50.0% | 50.0% | 2019 |
Styrelsen for Forskning og Uddannelse | Company | 10.0% | 10.0% | 2003 |
Uddannelses- og Forskningsstyrelsen | Company | 10.0% | 10.0% | 2017 |
STRUCTURAL VIBRATIONS SOLUTIONS A/S | Company | 33.3% | 33.3% | 2018 |
RBRINCKER HOLDING ApS | Company | 25.0% | 25.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Palle Andersen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Advokatfirmaet Børge Nielsen I/S | Founder | 0 companies |
| Preben Helge Rasmussen | Board of Directors | 0 companies |
| Ole Brøndum Jensen | Board of Directors | 0 companies |
| Mogens Garder | Chairman | 0 companies |
| Per Sondrup | Board of Directors | 0 companies |
| Jannik Kaas Vilstrup Falkenberg | Board of Directors | 0 companies |
| Thor Jespersen | Board of Directors | 0 companies |
| Lars Barkler | Board of Directors | 0 companies |
| Rune Brincker | Board of Directors | 0 companies |
| Mads Villi Delmar | Board of Directors | 0 companies |
| Torben Brandstrup | Chairman | 0 companies |
| Peter Højsgaard | Chairman | 0 companies |