| Revenue | DKK 16,4M | -6% |
| EBITDA | DKK 489K | -75% |
| Net profit | DKK 179K | -84% |
| Total assets | DKK 16,7M | -3% |
| Equity | DKK 5,5M | -2% |
| Employees | 36 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.384 | 6.496 | 6.809 | 7.801 | 12.090 | 14.945 | 12.102 | 14.417 | 12.921 | 15.553 | 15.596 | 17.477 | 16.378 |
| Staff expenses | -5.575 | -5.837 | -5.881 | -7.153 | -10.627 | -14.300 | -11.639 | -13.559 | -11.656 | -14.542 | -14.018 | -15.440 | -15.814 |
| EBITDA | -191 | 659 | 929 | 648 | 1.463 | 645 | 464 | 858 | 1.005 | 1.011 | 1.576 | 1.939 | 489 |
| Depreciation & amort. | -59 | -9 | -44 | -65 | -80 | -135 | -149 | -174 | -208 | -248 | -198 | -190 | -164 |
| EBIT | -250 | 650 | 885 | 583 | 1.383 | 510 | 315 | 685 | 797 | 763 | 1.379 | 1.749 | 325 |
| Net financials | -230 | -190 | -207 | -150 | -238 | -132 | -12 | -207 | -206 | -107 | -128 | -207 | -48 |
| Profit before tax | -480 | 461 | 677 | 433 | 1.145 | 377 | 303 | 478 | 591 | 657 | 1.251 | 1.542 | 278 |
| Tax | -131 | 136 | 150 | 123 | 262 | 101 | 84 | 126 | 143 | 158 | 284 | 428 | 98 |
| Net profit | -349 | 325 | 527 | 310 | 883 | 276 | 220 | 351 | 447 | 498 | 967 | 1.115 | 179 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.009 | 4.404 | 5.879 | 7.202 | 9.528 | 9.178 | 9.708 | 10.982 | 12.402 | 13.874 | 14.786 | 17.233 | 16.671 |
| Equity | 313 | 638 | 1.166 | 1.476 | 2.694 | 2.970 | 3.189 | 3.441 | 3.788 | 4.036 | 4.753 | 5.618 | 5.498 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 375 | 1.162 | 1.180 | 2.547 | 2.224 | 1.907 |
| Short-term debt | 3.695 | 3.766 | 4.610 | 5.596 | 6.662 | 5.993 | 6.220 | 6.742 | 6.980 | 8.278 | 6.838 | 8.624 | 8.634 |
| Total debt | 3.695 | 3.766 | 4.610 | 5.596 | 6.662 | 5.993 | 6.220 | 7.116 | 8.142 | 9.457 | 9.385 | 10.848 | 10.540 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Audit | Audit | 2001 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
NK Audit | Audit | 2004 | — | — |
ML Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WIREWORK HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Fugmann | Audit | 0 companies |
| Peter Hvidberg Ørtoft | Chief Executive Officer | 0 companies |
| Nils Kamp Knudsen | Audit | 0 companies |
| Marianne Løhr | Audit | 0 companies |
| Jakob Rye Løndsmann | Board of Directors | 0 companies |
| Kim Adrian Danvad | Chairman | 0 companies |