| Revenue | DKK 1,2M | -1% |
| EBITDA | DKK 213K | -13% |
| Net profit | DKK 155K | -11% |
| Total assets | DKK 856K | -20% |
| Equity | DKK 629K | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 822 | 851 | 800 | 962 | 1.015 | 994 | 948 | 833 | 908 | 648 | 1.138 | 1.243 | 1.235 |
| Staff expenses | -646 | -648 | -638 | -715 | -896 | -787 | -954 | -934 | -435 | -398 | -884 | -999 | -1.022 |
| EBITDA | 176 | 203 | 161 | 247 | 120 | 207 | -6 | -101 | 474 | 250 | 254 | 244 | 213 |
| Depreciation & amort. | -134 | -122 | -105 | -76 | -67 | -71 | -64 | -29 | -41 | -24 | -23 | -20 | -14 |
| EBIT | 42 | 82 | 57 | 171 | 53 | 137 | -70 | -130 | 433 | 226 | 231 | 224 | 199 |
| Net financials | -31 | -31 | -33 | -21 | -8 | 1 | -2 | -8 | -5 | -1 | -0 | -0 | -0 |
| Profit before tax | 11 | 51 | 24 | 150 | 45 | 137 | -73 | -139 | 428 | 225 | 231 | 224 | 199 |
| Tax | -0 | -0 | -0 | -0 | 9 | 29 | -15 | -29 | 97 | 52 | 52 | 50 | 44 |
| Net profit | 11 | 51 | 24 | 150 | 36 | 108 | -58 | -110 | 331 | 173 | 179 | 174 | 155 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 727 | 470 | 735 | 747 | 916 | 521 | 612 | 431 | 908 | 693 | 834 | 1.073 | 856 |
| Equity | -190 | -139 | -116 | 34 | 70 | 178 | 121 | 11 | 342 | 515 | 567 | 610 | 629 |
| Long-term debt | 0 | 0 | 49 | 0 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 917 | 609 | 801 | 713 | 845 | 342 | 491 | 393 | 567 | 178 | 267 | 463 | 227 |
| Total debt | 917 | 609 | 851 | 713 | 845 | 342 | 491 | 420 | 567 | 178 | 267 | 463 | 227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Founder | 2000 | — | — | |
FR Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2000 | |
| Individual | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Vecom Metal Treatment Technologies B.V | Founder | 0 companies |
| Franz Randolph Tschicaja | Founder | 0 companies |
| Andries Marinus Breeman | Board of Directors | 0 companies |
| Hans Ludwig Kauffeld | Board of Directors | 0 companies |