| Revenue | DKK 10,2M | +9% |
| EBITDA | DKK 3,6M | +93% |
| Net profit | DKK 1,5M | +2791% |
| Total assets | DKK 16,7M | -6% |
| Equity | DKK 5,6M | +36% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.193 | 6.269 | 4.496 | — | 5.111 | 11.001 | 9.894 | 11.784 | 10.160 | 11.904 | 12.282 | 9.364 | 10.184 |
| Staff expenses | -3.619 | -3.958 | -3.997 | -3.617 | -3.533 | -8.407 | -10.164 | -10.145 | -8.671 | -9.348 | -10.766 | -7.498 | -6.589 |
| EBITDA | 1.574 | 2.311 | 500 | 1.401 | 1.577 | 2.407 | -542 | 1.638 | 1.489 | 2.555 | 1.516 | 1.866 | 3.595 |
| Depreciation & amort. | -671 | -641 | -519 | -459 | -371 | -1.420 | -1.683 | -2.351 | -1.877 | -1.995 | -5.107 | -1.586 | -1.503 |
| EBIT | 903 | 1.670 | -19 | 942 | 1.206 | 987 | -2.225 | -712 | -388 | 560 | -3.590 | 279 | 2.091 |
| Net financials | -46 | 0 | -46 | -7 | -110 | -355 | -447 | -254 | -155 | -199 | -253 | -349 | -190 |
| Profit before tax | 857 | 1.670 | -65 | 935 | 1.097 | 631 | -2.673 | -966 | -544 | 361 | -3.844 | -70 | 1.902 |
| Tax | 215 | 417 | -15 | 227 | 256 | 212 | -571 | -190 | 2 | 187 | -35 | -15 | 418 |
| Net profit | 642 | 1.254 | -50 | 709 | 841 | 420 | -2.101 | -776 | -545 | 174 | -3.809 | -55 | 1.483 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.805 | 7.367 | 5.816 | 6.636 | 11.039 | 29.754 | 25.113 | 24.184 | 20.549 | 25.205 | 20.551 | 17.670 | 16.654 |
| Equity | 6.027 | 5.781 | 4.731 | 5.440 | 6.280 | 11.232 | 9.126 | 8.350 | 7.804 | 7.978 | 4.170 | 4.115 | 5.598 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 9.466 | 7.542 | 5.874 | 5.275 | 3.996 | 2.923 | 1.778 | 1.362 |
| Short-term debt | 1.778 | 1.586 | 1.084 | 1.197 | 4.759 | 8.567 | 8.247 | 9.927 | 7.470 | 13.086 | 13.238 | 11.527 | 9.421 |
| Total debt | 1.778 | 1.586 | 1.084 | 1.197 | 4.759 | 18.033 | 15.789 | 15.801 | 12.745 | 17.082 | 16.161 | 13.305 | 10.783 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2002 | — | — |
MM Management | Management | 2017 | — | — |
HS Founder | Founder | 2000 | — | — |
AI Management | Management | 2022 | — | — |
JK Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danitech A/S | Company | 66.7% | 66.7% | 2022 |
Danitech Production A/S | Company | 15.0% | 15.0% | 2025 |
DANIFIN HOLDING ApS | Company | 25.0% | 25.0% | 2008 |
JA Holding - VS ApS | Company | 20.0% | 20.0% | 2019 |
ARNE IVERSEN HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
Vartenberg Holding ApS | Company | 20.0% | 20.0% | 2017 |
| Individual | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Carl-Kristian Weihrauch | Management | 0 companies |
| Mikkel Mørch | Management | 0 companies |
| Henrik Skanderup | Founder | 0 companies |
| Arne Iversen | Management | 0 companies |
| Jens Kahr Andresen | Management | 0 companies |
| Lars Jørgen Jensen | Board of Directors | 0 companies |
| Lars Brinch Knudsen | Board of Directors | 0 companies |
| Jens Arne Ovesen | Board of Directors | 0 companies |
| John Thomas Hannibal | Board of Directors | 0 companies |
| Rasmus Haase Iversen | Chairman | 0 companies |