| Revenue | DKK 51M | +13% |
| EBITDA | DKK 10,3M | +16% |
| Net profit | DKK 7,3M | +20% |
| Total assets | DKK 15,4M | -12% |
| Equity | DKK 899K | -72% |
| Employees | 59 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.707 | 6.356 | 8.314 | 10.120 | 10.577 | 11.672 | 13.381 | 15.236 | 15.879 | 16.119 | 14.687 | 45.246 | 50.974 |
| Staff expenses | -5.694 | -5.548 | -6.661 | -8.753 | -9.008 | -9.166 | -10.874 | -11.510 | -9.029 | -8.898 | -10.449 | -36.398 | -40.688 |
| EBITDA | 1.013 | 808 | 1.653 | 1.367 | 1.568 | 2.447 | 2.507 | 3.726 | 6.797 | 7.221 | 4.196 | 8.835 | 10.286 |
| Depreciation & amort. | 295 | 366 | 416 | 447 | -845 | -1.053 | -1.117 | -1.056 | -999 | -626 | -369 | -911 | -789 |
| EBIT | 718 | 442 | 1.237 | 920 | 723 | 1.394 | 1.391 | 2.669 | 5.798 | 6.595 | 3.827 | 7.924 | 9.497 |
| Net financials | -1 | 60 | 7 | 18 | 4 | 23 | -10 | -15 | 47 | -57 | -40 | -33 | -91 |
| Profit before tax | 717 | 502 | 1.244 | 938 | 727 | 1.418 | 1.381 | 2.654 | 5.845 | 6.538 | 3.787 | 7.891 | 9.406 |
| Tax | 195 | 105 | 308 | 247 | 141 | 318 | 315 | 604 | 1.308 | 1.446 | 839 | 1.816 | 2.107 |
| Net profit | 523 | 398 | 936 | 691 | 586 | 1.100 | 1.066 | 2.050 | 4.537 | 5.092 | 2.948 | 6.075 | 7.299 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.884 | 3.760 | 4.412 | 4.720 | 6.519 | 5.739 | 5.837 | 8.201 | 10.710 | 9.322 | 4.135 | 17.534 | 15.443 |
| Equity | 1.400 | 1.400 | 1.400 | 1.400 | 1.986 | 2.500 | 2.466 | 4.050 | 5.537 | 5.217 | -111 | 3.250 | 899 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.463 | 2.343 | 2.934 | 3.159 | 4.354 | 3.104 | 3.244 | 4.062 | 5.172 | 4.106 | 4.246 | 14.284 | 14.166 |
| Total debt | 2.463 | 2.343 | 2.934 | 3.159 | 4.354 | 3.104 | 3.244 | 4.062 | 5.172 | 4.106 | 4.246 | 14.284 | 14.166 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 1999 | — | — |
KB Audit | Audit | 1998 | — | — |
VC Management | Management | 1998 | — | — |
SN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AD Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
NH Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ADDvision Holding ApS | Company | 100.0% | 100.0% | 2022 |
Work Partners ApS | Company | 66.7% | 66.7% | 2020 |
HH Holding okt. 19 ApS | Company | 10.0% | 10.0% | 2019 |
SH Holding okt. 19 ApS | Company | 10.0% | 10.0% | 2019 |
SHH Holding okt. 19 ApS | Company | 10.0% | 10.0% | 2019 |
Helm Invest ApS | Company | 66.7% | 66.7% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Helm Hansen | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Stine Nørbo Sørensen | Chief Executive Officer | 0 companies |
| Lars Kjer Jensen | Chief Executive Officer | 0 companies |
| André Ditz Dommer | Chief Executive Officer | 0 companies |
| Niels Høgfeldt Jakobsen | Management | 0 companies |
| Anders Tvegaard | Chairman | 0 companies |
| Jon Erik Risvig | Board of Directors | 0 companies |
| Michael Vecht | Chairman | 0 companies |
| Mark Frihagen | Chairman | 0 companies |
| Per Steen Jensen | Board of Directors | 0 companies |
| Brian Vahlun Jørgensen | Board of Directors | 0 companies |
| Carsten Topholt Larsen | Board of Directors | 0 companies |