| Revenue | DKK 8,9M | -1% |
| EBITDA | DKK 2,1M | -13% |
| Net profit | DKK 615K | -40% |
| Total assets | DKK 12,8M | +0% |
| Equity | DKK 5,7M | +12% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.906 | 1.610 | 2.917 | 2.873 | 3.342 | 3.592 | 7.256 | 7.505 | 8.379 | 10.460 | 11.948 | 8.950 | 8.888 |
| Staff expenses | -1.071 | -1.212 | -1.571 | -1.899 | -2.174 | -2.521 | -3.958 | -3.663 | -4.229 | -5.539 | -6.649 | -6.455 | -6.799 |
| EBITDA | 835 | 398 | 1.346 | 975 | 1.169 | 1.071 | 3.298 | 3.831 | 4.118 | 4.886 | 5.298 | 2.409 | 2.089 |
| Depreciation & amort. | 220 | -204 | -196 | -144 | -113 | -135 | -2.381 | -2.412 | -1.382 | -718 | -848 | -954 | -1.102 |
| EBIT | 615 | 194 | 1.150 | 831 | 1.056 | 936 | 916 | 1.419 | 2.736 | 4.168 | 4.450 | 1.455 | 987 |
| Net financials | -7 | -21 | -29 | -16 | -40 | -70 | -148 | -128 | -132 | -100 | -74 | -132 | -183 |
| Profit before tax | 608 | 173 | 1.121 | 815 | 1.016 | 866 | 768 | 1.291 | 2.604 | 4.068 | 4.376 | 1.323 | 804 |
| Tax | 120 | 43 | 275 | 190 | 224 | 191 | 170 | 283 | 573 | 858 | 963 | 291 | 189 |
| Net profit | 488 | 130 | 847 | 625 | 791 | 675 | 598 | 1.007 | 2.030 | 3.210 | 3.413 | 1.032 | 615 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.724 | 3.285 | 4.190 | 3.190 | 4.049 | 6.507 | 10.317 | 9.599 | 11.511 | 12.038 | 13.247 | 12.887 | 12.836 |
| Equity | 1.415 | 1.445 | 1.092 | 1.117 | 1.908 | 2.583 | 3.181 | 4.188 | 6.219 | 7.229 | 7.442 | 5.073 | 5.688 |
| Long-term debt | 45 | 665 | 524 | 416 | 304 | 1.654 | 2.107 | 927 | 1.382 | 546 | 303 | 659 | 359 |
| Short-term debt | 1.220 | 1.156 | 2.556 | 1.634 | 1.802 | 2.043 | 4.764 | 4.165 | 3.475 | 3.780 | 4.919 | 6.551 | 6.176 |
| Total debt | 1.265 | 1.821 | 3.081 | 2.050 | 2.105 | 3.697 | 6.870 | 5.093 | 4.857 | 4.326 | 5.222 | 7.210 | 6.535 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Audit | Audit | 2002 | — | — |
TA Management | Management | 2000 | — | — |
SC Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DYREKÆR HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kallermann | Audit | 0 companies |
| Thomas Anders Dyrekær Olsen | Management | 0 companies |
| Sükrü Colak | Management | 0 companies |
| Mogens Dan Westring Sørensen | Board of Directors | 0 companies |
| Kai Gerner Christiansen | Board of Directors | 0 companies |
| Einar Franklin Møller | Chairman | 0 companies |
| Bent Christiansen | Chairman | 0 companies |
| Linda Nyu Olsen | Board of Directors | 0 companies |