| Revenue | DKK 26,5M | +7% |
| EBITDA | DKK 5,1M | +82% |
| Net profit | DKK 2M | +51% |
| Total assets | DKK 71,4M | +10% |
| Equity | DKK 13,1M | +18% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.229 | 3.645 | 5.559 | 7.102 | 8.679 | 9.562 | 12.756 | 16.367 | 15.706 | 23.015 | 21.300 | 24.766 | 26.461 |
| Staff expenses | -7.010 | -6.439 | -6.575 | -7.016 | -6.846 | -9.176 | -10.841 | -13.691 | -15.459 | -17.420 | -18.262 | -21.938 | -21.325 |
| EBITDA | -3.781 | -2.794 | -1.016 | 86 | 1.833 | 386 | 1.914 | 2.676 | 247 | 5.595 | 3.027 | 2.828 | 5.136 |
| Depreciation & amort. | -3 | -7 | -6 | -2 | -23 | -99 | -288 | -409 | -543 | -626 | -547 | -480 | -491 |
| EBIT | -3.783 | -2.801 | -1.022 | 84 | 1.809 | 287 | 1.627 | 2.267 | -296 | 4.969 | 2.480 | 2.347 | 4.645 |
| Net financials | -307 | -236 | -278 | -54 | 100 | -66 | -96 | -220 | -534 | -968 | -1.333 | -1.045 | -2.671 |
| Profit before tax | -4.090 | -3.037 | -1.300 | 30 | 1.910 | 221 | 1.531 | 2.013 | -830 | 4.001 | 1.148 | 1.303 | 1.974 |
| Tax | -0 | -0 | -0 | -0 | -990 | 35 | 344 | 501 | -0 | 111 | -0 | -0 | 1 |
| Net profit | -4.090 | -3.037 | -1.300 | 30 | 2.900 | 187 | 1.187 | 1.512 | -830 | 3.890 | 1.148 | 1.303 | 1.973 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.603 | 15.618 | 28.767 | 21.596 | 51.480 | 41.559 | 47.857 | 75.825 | 99.804 | 52.199 | 89.789 | 64.907 | 71.422 |
| Equity | -5.328 | -8.365 | 3.836 | 3.866 | 6.765 | 6.952 | 8.139 | 9.651 | 8.821 | 12.711 | 9.858 | 11.161 | 13.134 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.328 | 985 | 0 | 0 | 0 |
| Short-term debt | 26.930 | 23.983 | 24.931 | 17.730 | 44.715 | 34.607 | 39.718 | 66.175 | 89.655 | 38.504 | 79.931 | 53.746 | 58.289 |
| Total debt | 26.930 | 23.983 | 24.931 | 17.730 | 44.715 | 34.607 | 39.718 | 66.175 | 90.983 | 39.488 | 79.931 | 53.746 | 58.289 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KV Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
AJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
LH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Per Staffan Wahlström | Chief Executive Officer | 0 companies |
| Artti Eljas Henrikki Aurasmaa | Chief Executive Officer | 0 companies |
| Keijo Vikkula | Chief Executive Officer | 0 companies |
| Allan Juhl | Chief Executive Officer | 0 companies |
| Lasse Holm Garby | Chief Executive Officer | 0 companies |
| John Kyvsgaard | Chief Executive Officer | 0 companies |
| Marko Peter Sjöman | Board of Directors | 0 companies |
| Aurasmaa Artti Eljas Henrikki | Board of Directors | 0 companies |
| Lasse Kuisma | Board of Directors | 0 companies |
| Jarkko Armas Veijalainen | Chairman | 0 companies |
| Jakob Oscar Lagander | Board of Directors | 0 companies |
| Jari Tapani Lemmilä | Board of Directors | 0 companies |
| Carmen Ene | Board of Directors | 0 companies |