| Revenue | DKK 649K | -50% |
| EBITDA | DKK -189K | +80% |
| Net profit | DKK -166K | +78% |
| Total assets | DKK 488K | -18% |
| Equity | DKK -367K | -82% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 806 | 611 | 883 | 738 | 377 | 898 | 1.253 | 1.904 | 2.002 | 2.360 | 1.989 | 1.306 | 649 |
| Staff expenses | -497 | -528 | -577 | -442 | -379 | -1.927 | -1.455 | -1.689 | -1.585 | -1.684 | -1.967 | -2.272 | -838 |
| EBITDA | 271 | 53 | 276 | 297 | -2 | -1.028 | -202 | 215 | 417 | 676 | 22 | -966 | -189 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -10 | -10 |
| EBIT | 271 | 53 | 276 | 297 | -2 | -1.028 | -202 | 215 | 417 | 676 | 17 | -976 | -199 |
| Net financials | 13 | 0 | 7 | 30 | 11 | -23 | -20 | -8 | -5 | 2 | -1 | -1 | -6 |
| Profit before tax | 285 | 53 | 283 | 327 | 9 | -1.052 | -224 | 208 | 412 | 677 | 16 | -977 | -205 |
| Tax | 73 | 11 | 74 | 77 | 2 | -231 | -49 | 46 | 91 | 149 | -0 | -217 | -39 |
| Net profit | 212 | 41 | 208 | 250 | 7 | -821 | -175 | 162 | 321 | 528 | 16 | -760 | -166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.181 | 1.014 | 1.179 | 1.411 | 674 | 669 | 232 | 349 | 1.070 | 1.341 | 1.260 | 598 | 488 |
| Equity | — | 630 | 972 | 1.222 | 528 | -293 | -468 | -306 | 15 | 543 | 559 | -201 | -367 |
| Long-term debt | 0 | 22 | 74 | 77 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 381 | 362 | 133 | 113 | 144 | 962 | 700 | 655 | 1.055 | 798 | 701 | 799 | 855 |
| Total debt | 381 | 385 | 208 | 189 | 146 | 962 | 700 | 655 | 1.055 | 798 | 701 | 799 | 855 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2010 | — | — |
DØ Management | Management | 2013 | — | — |
OD Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INGENIØRGRUPPEN VESTJYLLAND ApS | Company | 50.0% | 50.0% | 2016 |
OLE D. KNUDSEN HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
LAUSEN HOLDING 2007 ApS | Company | 20.0% | 20.0% | 2017 |
DOC HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kristensen | Management | 0 companies |
| Dan Østergaard Kristensen | Management | 0 companies |
| Ole Dammark Knudsen | Management | 0 companies |
| Thomas Lausen | Chairman | 0 companies |
| Leif Nielsen | Board of Directors | 0 companies |
| Inge Nielsen | Chairman | 0 companies |
| Majbritt Kristensen | Chairman | 0 companies |
| Jeppe Lyngsted Jepsen | Board of Directors | 0 companies |