| Revenue | DKK 4,5M | +24% |
| EBITDA | DKK 2,5M | +42% |
| Net profit | DKK 1,9M | +67% |
| Total assets | DKK 7,4M | -8% |
| Equity | DKK 5,2M | -2% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.079 | 1.775 | 2.509 | 1.882 | 2.392 | 3.782 | 2.340 | 2.815 | 3.794 | 5.254 | 4.988 | 3.624 | 4.506 |
| Staff expenses | -1.248 | -1.371 | -971 | -1.311 | -1.138 | -1.325 | -1.319 | -1.456 | -1.431 | -1.813 | -2.104 | -1.873 | -2.024 |
| EBITDA | 831 | 404 | 1.538 | 571 | 1.255 | 2.457 | 1.021 | 1.359 | 2.363 | 3.440 | 2.885 | 1.752 | 2.482 |
| Depreciation & amort. | -77 | -58 | -60 | -71 | -64 | -61 | -96 | -148 | -117 | -120 | -115 | -80 | -12 |
| EBIT | 754 | 346 | 1.478 | 500 | 1.191 | 2.396 | 925 | 1.211 | 2.245 | 3.320 | 2.770 | 1.672 | 2.470 |
| Net financials | -139 | -103 | -102 | -65 | -60 | -8 | -16 | 7 | -18 | -15 | -13 | -3 | -10 |
| Profit before tax | 615 | 242 | 1.375 | 435 | 1.131 | 2.388 | 909 | 1.218 | 2.228 | 3.306 | 2.757 | 1.669 | 2.459 |
| Tax | 160 | 65 | 338 | 103 | 255 | 527 | 200 | 269 | 490 | 726 | 605 | 520 | 541 |
| Net profit | 455 | 177 | 1.037 | 332 | 876 | 1.862 | 709 | 949 | 1.737 | 2.580 | 2.152 | 1.149 | 1.918 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.548 | 3.617 | 4.937 | 5.350 | 5.965 | 6.809 | 7.185 | 7.974 | 7.951 | 7.481 | 7.148 | 8.035 | 7.379 |
| Equity | 1.036 | 1.213 | 2.250 | 2.582 | 3.459 | 5.321 | 6.030 | 6.979 | 5.716 | 5.797 | 5.448 | 5.297 | 5.216 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 122 | 20 | 0 | 0 | 0 |
| Short-term debt | 2.512 | 2.404 | 2.687 | 2.768 | 2.505 | 1.489 | 1.155 | 952 | 2.112 | 1.665 | 1.700 | 2.738 | 2.164 |
| Total debt | 2.512 | 2.404 | 2.687 | 2.768 | 2.505 | 1.489 | 1.155 | 995 | 2.234 | 1.685 | 1.700 | 2.738 | 2.164 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UC Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
VR Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TEXINVEST ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Claus Rafaelsen | Chief Executive Officer | 0 companies |
| Vibeke Rafaelsen | Management | 0 companies |
| Henrik Busch | Chairman | 0 companies |
| Kresten Kloch | Chairman | 0 companies |
| Jens Christian Geo Iermiin | Chairman | 0 companies |
| Iben Juul | Board of Directors | 0 companies |
| Ulla Terese Hovgaard Ramlau | Board of Directors | 0 companies |
| Philip Søren Thorsen | Chairman | 0 companies |
| Asger Daugbjerg | Board of Directors | 0 companies |
| Kirstine Villaume Øckenholt Larsen | Board of Directors | 0 companies |
| Bjørn Stene | Board of Directors | 0 companies |
| Anders Ussing | Board of Directors | 0 companies |