| Revenue | DKK 579,5M | +172% |
| EBITDA | DKK 101,7M | -25% |
| Net profit | DKK 68,5M | -33% |
| Total assets | DKK 372,9M | +26% |
| Equity | DKK 148,3M | -18% |
| Employees | 134 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24.517 | 23.782 | 37.742 | 29.411 | 70.544 | 126.020 | 145.398 | 278.881 | 194.789 | 112.205 | 90.461 | 142.361 | 213.217 | 579.519 |
| Staff expenses | -13.999 | -14.523 | -17.546 | -16.267 | -24.661 | -32.678 | -41.820 | -54.942 | -56.160 | -34.227 | -38.807 | -57.624 | -77.491 | -93.613 |
| EBITDA | 10.518 | 9.259 | 20.196 | 13.144 | 45.883 | 93.342 | 103.578 | 223.939 | 138.628 | 77.977 | 51.654 | 84.723 | 135.528 | 101.653 |
| Depreciation & amort. | -907 | -707 | -673 | -1.965 | -1.962 | -2.662 | -2.633 | -3.258 | -3.479 | -3.605 | -3.378 | -3.506 | -6.942 | -10.697 |
| EBIT | 9.611 | 8.552 | 19.523 | 11.178 | 43.922 | 90.679 | 100.945 | 220.681 | 135.149 | 74.372 | 48.276 | 81.218 | 128.586 | 90.955 |
| Net financials | -2.018 | -247 | -136 | 4.030 | 4 | 6.798 | 59.864 | -3.734 | -957 | -749 | 1.555 | -9.139 | 1.292 | -2.799 |
| Profit before tax | 7.593 | 8.304 | 19.387 | 15.208 | 43.926 | 97.477 | 160.809 | 216.946 | 134.192 | 73.624 | 49.831 | 72.079 | 129.879 | 88.156 |
| Tax | 2.351 | 1.917 | 5.017 | 3.596 | 9.715 | 21.736 | 22.721 | 45.542 | 29.516 | 15.775 | 11.254 | 15.681 | 28.448 | 19.704 |
| Net profit | 5.243 | 6.387 | 14.370 | 11.612 | 34.211 | 75.741 | 138.088 | 171.405 | 104.676 | 57.848 | 38.577 | 56.398 | 101.431 | 68.452 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.153 | 39.361 | 53.896 | 64.882 | 122.094 | 190.062 | 263.525 | 260.708 | 140.995 | 128.976 | 167.619 | 247.870 | 295.225 | 372.939 |
| Equity | 16.501 | 22.888 | 37.257 | 48.869 | 83.080 | 138.821 | 179.508 | 70.913 | 25.589 | 83.437 | 115.680 | 179.043 | 179.842 | 148.295 |
| Long-term debt | 0 | 68 | 68 | 68 | 68 | 68 | 68 | 5.131 | 2.160 | 431 | 2.106 | 3.079 | 5.760 | 9.246 |
| Short-term debt | 6.652 | 16.406 | 16.572 | 15.945 | 38.946 | 51.174 | 83.949 | 184.665 | 107.125 | 38.235 | 49.834 | 62.728 | 103.616 | 206.045 |
| Total debt | 6.652 | 16.474 | 16.639 | 16.013 | 39.014 | 51.241 | 84.017 | 189.795 | 109.285 | 38.666 | 51.939 | 65.807 | 109.376 | 215.291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2018 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Power Stow International A/S | Company | 100.0% | 100.0% | 2016 |
ACM Vestergaard Holding ApS | Company | 33.3% | 33.3% | 2016 |
AM Vestergaard Holding ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Louis Mose | Management | 0 companies |
| Henriette Holmberg Olsen | Chief Executive Officer | 0 companies |
| Søren de Freiesleben Røssel | Chairman | 0 companies |
| Peter Degnboel Thostrup | Chairman | 0 companies |
| Stig Holmegaard Thygesen | Board of Directors | 0 companies |
| Hanne Dorte Malherbes Jensen | Board of Directors | 0 companies |
| Anne Clara Malherbes Vestergaard | Board of Directors | 0 companies |
| Anders Malherbes Vestergaard | Board of Directors | 0 companies |
| Hans Laustrup | Board of Directors | 0 companies |
| Martin Vestergaard | Board of Directors | 0 companies |
| Poul Erik Vennekilde | Board of Directors | 0 companies |
| Torben Anker Sørensen | Chairman | 0 companies |