| Revenue | DKK 52,8M | +38% |
| EBITDA | DKK 228K | +111% |
| Net profit | DKK -469K | +67% |
| Total assets | DKK 13,1M | +58% |
| Equity | DKK 142K | -54% |
| Employees | 159 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.475 | 20.787 | 13.340 | 14.066 | 12.238 | 13.908 | 14.555 | 14.653 | 13.458 | 19.719 | 49.161 | 56.469 | 38.336 | 52.830 |
| Staff expenses | -4.903 | -12.124 | -13.255 | -14.828 | -12.262 | -12.419 | -14.836 | -14.084 | -14.063 | -18.468 | -48.497 | -55.962 | -40.456 | -45.213 |
| EBITDA | 587 | 2.154 | 84 | -762 | -819 | 1.532 | -282 | 569 | -606 | 1.251 | 664 | 507 | -2.120 | 228 |
| Depreciation & amort. | 162 | 178 | 44 | -97 | -71 | -59 | -20 | -31 | -38 | -37 | -29 | -39 | -166 | -89 |
| EBIT | 425 | 1.976 | 40 | -859 | -890 | 1.473 | -302 | 538 | -644 | 1.213 | 635 | 467 | -2.286 | 139 |
| Net financials | -14 | -5 | 2 | -25 | -22 | -10 | -6 | 4 | -0 | -14 | -54 | -94 | 545 | -637 |
| Profit before tax | 411 | 1.971 | 43 | -885 | -912 | 1.463 | -308 | 543 | -644 | 1.199 | 580 | 373 | -1.741 | -498 |
| Tax | 103 | 487 | 14 | 34 | -0 | 137 | -62 | 78 | -65 | 279 | 16 | 64 | -331 | -29 |
| Net profit | 308 | 1.484 | 29 | -919 | -912 | 1.326 | -247 | 464 | -579 | 920 | 564 | 309 | -1.410 | -469 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.449 | 5.950 | 3.550 | 4.163 | 1.886 | 3.174 | 2.440 | 2.733 | 2.613 | 4.852 | 6.942 | 9.664 | 8.335 | 13.141 |
| Equity | 602 | 1.990 | 1.019 | 100 | -812 | 513 | 267 | 731 | 52 | 972 | 361 | 1.021 | 311 | 142 |
| Long-term debt | 157 | 71 | 0 | 545 | 0 | 0 | 0 | 0 | 84 | 0 | 0 | 0 | 2.515 | 1.572 |
| Short-term debt | 1.691 | 3.889 | 2.532 | 3.518 | 2.699 | 2.660 | 2.173 | 2.002 | 2.476 | 3.865 | 6.581 | 8.620 | 5.510 | 11.428 |
| Total debt | 1.847 | 3.960 | 2.532 | 4.063 | 2.699 | 2.660 | 2.173 | 2.002 | 2.561 | 3.865 | 6.581 | 8.620 | 8.024 | 12.999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2007 | — | — |
VC Management | Management | 2007 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PARETA HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jacob Kølle Christensen | Chief Executive Officer | 0 companies |
| Rune Kølle Christensen | Chairman | 0 companies |
| Søren Skibsted | Chairman | 0 companies |
| Charlott Betty Vang Mortensen | Board of Directors | 0 companies |
| Christina Elisabeth Hartmeyer | Board of Directors | 0 companies |
| Lars Hoffmann | Chairman | 0 companies |
| Caspar Bengtson | Board of Directors | 0 companies |