| Revenue | DKK 27,9M | -14% |
| EBITDA | DKK 420K | -72% |
| Net profit | DKK 92K | -88% |
| Total assets | DKK 18,3M | -5% |
| Equity | DKK 7,5M | +1% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.083 | 16.431 | 20.210 | 25.444 | 32.253 | 36.664 | 49.294 | 48.718 | 38.513 | 51.630 | 47.012 | 32.339 | 27.883 |
| Staff expenses | -12.084 | -14.482 | -19.665 | -23.937 | -30.033 | -34.070 | -43.680 | -46.903 | -34.315 | -43.470 | -39.808 | -30.843 | -27.463 |
| EBITDA | 999 | 1.949 | 545 | 1.507 | 2.220 | 2.594 | 5.614 | 1.815 | 4.199 | 8.160 | 7.156 | 1.496 | 420 |
| Depreciation & amort. | -180 | -124 | -153 | -254 | -319 | -449 | -595 | -552 | -449 | -462 | -487 | -496 | -407 |
| EBIT | 819 | 1.824 | 392 | 1.253 | 1.901 | 2.145 | 5.019 | 1.263 | 3.750 | 7.698 | 6.669 | 1.000 | 13 |
| Net financials | -108 | -114 | 266 | 242 | 180 | 328 | 342 | 760 | -154 | 1.196 | 1.825 | 15 | 206 |
| Profit before tax | 711 | 1.710 | 658 | 1.495 | 2.081 | 2.473 | 5.361 | 2.023 | 3.596 | 8.894 | 8.494 | 1.015 | 219 |
| Tax | 252 | 525 | 183 | 357 | 428 | 541 | 1.185 | 358 | 836 | 1.757 | 1.411 | 268 | 127 |
| Net profit | 459 | 1.185 | 475 | 1.138 | 1.653 | 1.932 | 4.175 | 1.665 | 2.759 | 7.137 | 7.083 | 747 | 92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.914 | 7.491 | 9.718 | 12.949 | 15.627 | 16.313 | 22.316 | 17.101 | 20.850 | 28.009 | 26.155 | 19.157 | 18.281 |
| Equity | 1.231 | 2.216 | 2.158 | 3.084 | 4.956 | 5.888 | 8.519 | 7.283 | 9.343 | 13.780 | 13.763 | 7.430 | 7.522 |
| Long-term debt | 823 | 1.000 | 1.000 | 977 | 0 | 0 | 0 | 1.061 | 2.289 | 3.286 | 2.674 | 3.732 | 3.035 |
| Short-term debt | 4.853 | 4.253 | 6.477 | 8.753 | 10.567 | 10.302 | 13.680 | 8.614 | 9.062 | 10.706 | 9.324 | 7.457 | 7.183 |
| Total debt | 5.676 | 5.253 | 7.477 | 9.730 | 10.567 | 10.302 | 13.680 | 9.675 | 11.350 | 13.991 | 11.998 | 11.189 | 10.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RV Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PF Management | Management | 2002 | — | — |
AC Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2007 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Next Alliance Group ApS | Company | 100.0% | 100.0% | 2023 |
DANSKE BANK A/S | Company | 0.0% | 0.0% | 2022 |
Winther Capital Holding ApS | Company | 10.0% | 10.0% | 2023 |
DULONG INVESTMENT ApS | Company | 10.0% | 10.0% | 2015 |
Islin Holding ApS | Company | 25.0% | 25.0% | 2017 |
COMPASS HUMAN RESOURCES GROUP A/S | Company | 10.0% | 10.0% | 2012 |
Krogstrup Holding ApS | Company | 10.0% | 10.0% | 2022 |
Hauberg Holding 1924 ApS | Company | 10.0% | 10.0% | 2023 |
MEYHOFF HOLDING ApS | Company | 20.0% | 20.0% | 2023 |
OLE DREYER HOLDING DK ApS | Company | 25.0% | 25.0% | 2023 |
OPTIMIZE ApS | Company | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Vendelbo Meyhoff | Chief Executive Officer | 0 companies |
| Peter Frank Hansen | Management | 0 companies |
| Anders Christian Snedker Nannerup | Management | 0 companies |
| Rigmor Zobel | Deputy Chairman | 0 companies |
| Sven Madsen | Board of Directors | 0 companies |
| Birgitte Marie Dalsberg | Board of Directors | 0 companies |
| Karsten Vagn Olsen | Chairman | 0 companies |
| Oliver Hauberg-Jensen | Board of Directors | 0 companies |
| Ulrik Mikkelsen | Board of Directors | 0 companies |
| Jens Erenbjerg | Board of Directors | 0 companies |
| Hans Bekkevold | Board of Directors | 0 companies |
| Kim Rud-Petersen | Board of Directors | 0 companies |
| Lars Brunhøj Thomasen | Board of Directors | 0 companies |
| Søren Christian Krogstrup | Chairman | 0 companies |
| Morten Islin | Chairman | 0 companies |
| Ib Ejnar Sørensen | Board of Directors | 0 companies |
| Mette Grunnet | Chairman | 0 companies |
| Christian Brændstrup Winther | Board of Directors | 0 companies |
| Poul Thorup | Board of Directors | 0 companies |
| Ole Dreyer | Chairman | 0 companies |