| Revenue | DKK 106,9M | -100% |
| EBITDA | DKK 55,8M | -100% |
| Net profit | DKK 43,6M | -100% |
| Total assets | DKK 136M | -100% |
| Equity | DKK 78,5M | -100% |
| Employees | 59 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 110.432 | 110.753 | 83.224 | 95.811 | 90.007 | 119.867 | 99.659 | 109.398 | 133.902 | 103.252 | 116.954.534 | 106.918 |
| Staff expenses | -75.632 | -79.513 | -57.425 | -59.001 | -55.365 | -48.876 | -44.571 | -47.180 | -54.188 | -49.749 | -50.965.729 | -51.160 |
| EBITDA | 18.894 | 16.232 | 13.398 | 23.005 | 22.315 | 36.882 | 37.085 | 42.288 | 55.970 | 53.503 | 65.988.805 | 55.758 |
| Depreciation & amort. | -542 | -627 | -390 | -583 | -459 | -294 | -232 | -137 | -2.192 | -2.355 | -1.257.341 | -355 |
| EBIT | 18.352 | 15.605 | 13.008 | 22.422 | 21.856 | 36.588 | 36.853 | 42.151 | 53.778 | 51.148 | 64.731.464 | 55.403 |
| Net financials | -515 | -1.597 | -333 | -427 | 291 | -531 | -191 | 802 | -1.085 | -93 | -695.539 | 1.448 |
| Profit before tax | 17.838 | 14.008 | 12.675 | 21.995 | 22.148 | 36.057 | 36.662 | 42.953 | 52.693 | 51.055 | 64.035.925 | 56.851 |
| Tax | 4.467 | 3.795 | 2.995 | 4.757 | 4.888 | 7.954 | 8.165 | 9.450 | 11.736 | 11.670 | 16.556.856 | 13.255 |
| Net profit | 13.371 | 10.213 | 9.680 | 17.238 | 17.260 | 28.103 | 28.497 | 33.503 | 40.957 | 39.385 | 47.479.069 | 43.596 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56.000 | 47.800 | 58.562 | 72.835 | 103.753 | 83.399 | 86.850 | 102.514 | 109.494 | 116.238 | 113.858.684 | 135.958 |
| Equity | 20.847 | 31.060 | 40.740 | 42.978 | 60.237 | 58.340 | 47.608 | 42.501 | 50.233 | 75.994 | 75.212.052 | 78.509 |
| Long-term debt | -38 | -28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.167.457 | 13.154 |
| Short-term debt | 35.115 | 16.712 | 17.822 | 29.857 | 43.516 | 25.031 | 39.242 | 60.013 | 59.261 | 40.221 | 23.439.341 | 44.154 |
| Total debt | 35.115 | 16.712 | 17.822 | 29.857 | 43.516 | 25.031 | 39.242 | 60.013 | 59.261 | 40.221 | 38.606.798 | 57.308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VT Management | Management | 2018 | — | — |
AB Management | Management | 2021 | — | — |
JP Management | Management | 2002 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
SG Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
IR Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2013 | — | — | |
IK | Chairman | 2002 | — | — |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Vinh Tho Lien | Management | 0 companies |
| Amritlal Bhagwanji Jethwa | Management | 0 companies |
| Jesper Philipp | Management | 0 companies |
| Laurits Sougaard Tygesen | Chief Executive Officer | 0 companies |
| Sunil Gregory Diaz | Chief Executive Officer | 0 companies |
| Ian Richard Cornes | Management | 0 companies |
| Torben Thomasen | Board of Directors | 0 companies |
| Stephen John Sadler | Chairman | 0 companies |
| Torben Scheel | Board of Directors | 0 companies |
| Torben Cornelius Grum Jensen | Board of Directors | 0 companies |
| Ib Kunøe | Chairman | 0 companies |
| Mads Mathias Middelboe | Board of Directors | 0 companies |
| Kristian Hvid Jakobsen | Board of Directors | 0 companies |
| Douglas Craig Bryson | Board of Directors | 0 companies |
| Robert Medved | Board of Directors | 0 companies |