| Revenue | DKK -243K | -223% |
| EBITDA | DKK -243K | -79% |
| Net profit | DKK -189K | -49% |
| Total assets | DKK 2,1M | -15% |
| Equity | DKK 1,6M | -11% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.268 | 3.540 | 4.572 | — | 5.845 | 5.043 | 3.411 | -297 | 5.831 | 8.884 | 1.798 | 198 | -243 |
| Staff expenses | -2.736 | -2.927 | -3.477 | -3.350 | -3.650 | -3.289 | -3.229 | -371 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -468 | 612 | 1.095 | 901 | 2.195 | 1.754 | 178 | -1.016 | -323 | 235 | -133 | -136 | -243 |
| Depreciation & amort. | 75 | 56 | -47 | -48 | -98 | -122 | -150 | -22 | -51 | -51 | -102 | -66 | -62 |
| EBIT | -543 | 556 | 1.049 | 853 | 2.097 | 1.632 | 29 | -1.039 | -373 | 184 | -235 | -202 | -306 |
| Net financials | 87 | -12 | -120 | -87 | -16 | 2 | -21 | -0 | -8 | -12 | -9 | 38 | 64 |
| Profit before tax | -457 | 544 | 928 | 766 | 2.081 | 1.634 | 8 | -1.039 | -381 | 172 | -244 | -164 | -241 |
| Tax | -111 | 156 | 189 | 188 | 481 | 382 | 13 | -213 | -84 | 40 | -51 | -38 | -53 |
| Net profit | -345 | 388 | 739 | 578 | 1.600 | 1.252 | -4 | -826 | -297 | 132 | -193 | -126 | -189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.786 | 2.218 | 6.642 | 5.206 | 5.846 | 5.243 | 3.203 | 2.567 | 3.585 | 3.525 | 2.557 | 2.522 | 2.147 |
| Equity | 1.925 | 813 | 1.553 | 1.391 | 2.413 | 2.065 | 1.061 | 235 | -62 | 2.070 | 1.877 | 1.751 | 1.562 |
| Long-term debt | 0 | 0 | 2.000 | 0 | 0 | 68 | 68 | 68 | 68 | 68 | 0 | 0 | 0 |
| Short-term debt | 1.861 | 1.404 | 2.681 | 3.386 | 3.188 | 2.377 | 1.895 | 2.137 | 3.401 | 1.250 | 659 | 763 | 585 |
| Total debt | 1.861 | 1.404 | 4.681 | 3.386 | 3.188 | 2.445 | 1.963 | 2.205 | 3.469 | 1.318 | 659 | 763 | 585 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ST Management | Management | 2019 | — | — |
JK Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAMBØLL DANMARK A/S | Company | 100.0% | 100.0% | 2019 |
INWIDO DENMARK A/S | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Thomas Brøndum | Management | 0 companies |
| Jørn Krab Jensen | Management | 0 companies |
| Erik Simonsen | Board of Directors | 0 companies |
| Sven Jørgensen | Chairman | 0 companies |
| Mads Kristoffer Storgaard Mehlsen | Chairman | 0 companies |
| Michael Mantza Christensen | Board of Directors | 0 companies |
| Kim Hamby Håkonsson | Board of Directors | 0 companies |
| Ib Allan Enevoldsen | Chairman | 0 companies |