| Revenue | DKK 46,6M | -9% |
| EBITDA | DKK 11,3M | -4% |
| Net profit | DKK 5,4M | -12% |
| Total assets | DKK 67,1M | +17% |
| Equity | DKK 28M | +27% |
| Employees | 65 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24.258 | 30.999 | 37.606 | 6.108 | -2.567 | 5.465 | 15.843 | 43.932 | 42.259 | 40.146 | 51.424 | 51.216 | 46.638 |
| Staff expenses | -13.227 | -17.884 | -19.136 | -39.035 | -26.523 | -29.362 | -34.237 | -34.125 | -39.096 | -41.237 | -45.776 | -39.482 | -35.359 |
| EBITDA | 11.031 | 13.115 | 18.301 | 13.142 | 3.225 | 9.951 | 19.829 | 9.740 | 2.998 | -1.091 | 5.648 | 11.733 | 11.279 |
| Depreciation & amort. | 3.318 | -4.455 | -5.675 | -7.034 | -5.793 | -4.487 | -3.985 | -3.199 | -2.957 | -2.514 | -2.849 | -2.827 | -2.423 |
| EBIT | 7.713 | 8.660 | 12.626 | 6.109 | -2.567 | 5.465 | 15.843 | 6.542 | 41 | -3.605 | 2.799 | 8.906 | 8.855 |
| Net financials | -1.238 | -1.848 | -1.959 | -1.834 | -1.634 | -1.242 | -1.072 | -413 | -454 | -377 | -609 | -1.110 | -1.846 |
| Profit before tax | 6.475 | 6.812 | 10.667 | 4.275 | -4.202 | 4.222 | 14.771 | 6.129 | -413 | -3.982 | 2.190 | 7.796 | 7.009 |
| Tax | 1.625 | 1.503 | 2.487 | 1.030 | -913 | 1.068 | 3.253 | 1.349 | -92 | -877 | 479 | 1.726 | 1.648 |
| Net profit | 4.850 | 5.309 | 8.180 | 3.245 | -3.289 | 3.155 | 11.518 | 4.779 | -321 | -3.105 | 1.711 | 6.070 | 5.362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.778 | 67.313 | 71.261 | 77.582 | 62.971 | 62.529 | 70.381 | 63.671 | 63.583 | 56.776 | 72.125 | 57.333 | 67.063 |
| Equity | 10.964 | 14.870 | 21.019 | 21.657 | 15.798 | 19.457 | 31.509 | 24.788 | 24.468 | 17.558 | 19.269 | 22.039 | 27.961 |
| Long-term debt | 10.354 | 14.200 | 12.221 | 11.876 | 6.872 | 5.125 | 3.643 | 6.680 | 6.255 | 3.015 | 1.788 | 880 | 1.767 |
| Short-term debt | 21.240 | 36.090 | 35.911 | 42.166 | 39.329 | 35.985 | 33.310 | 30.279 | 30.963 | 34.098 | 48.787 | 32.053 | 34.084 |
| Total debt | 31.594 | 50.290 | 48.131 | 54.042 | 46.201 | 41.110 | 36.953 | 36.959 | 37.218 | 37.113 | 50.575 | 32.933 | 35.851 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
OK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SK Management | Management | 2025 | — | — |
NB Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IU IV Invest 18 ApS | Company | 33.3% | 33.3% | 2019 |
WILA HOLDING ApS | Company | 20.0% | 20.0% | 2023 |
Vittrup Holding I ApS | Company | 10.0% | 10.0% | 2023 |
Vittrup Holding II ApS | Company | 10.0% | 10.0% | 2023 |
Vittrup Holding III ApS | Company | 10.0% | 10.0% | 2023 |
WILA A/S | Company | 5.0% | 0.0% | 2023 |
DANDI 2020 ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ilhami Alici | Chief Executive Officer | 0 companies |
| Ole Kannerup Rasmussen | Chief Executive Officer | 0 companies |
| Stig Krogh Pedersen | Management | 0 companies |
| Nikolaj Bjerre Thybo | Management | 0 companies |
| Sune Fraes Diernæs | Board of Directors | 0 companies |
| Carsten Bezaleel Raunsbæk | Chairman | 0 companies |
| Jette Vittrup Lauridsen | Board of Directors | 0 companies |
| Niels Otto Andersen | Board of Directors | 0 companies |
| Poul Erik Schou-Pedersen | Chairman | 0 companies |
| Erik Bilgaard Vittrup Nielsen | Board of Directors | 0 companies |
| Dan Højgaard Jensen | Board of Directors | 0 companies |
| Lars Lauridsen | Board of Directors | 0 companies |
| Henrik Kleis | Board of Directors | 0 companies |