| Revenue | DKK 20M | +17% |
| EBITDA | DKK 2,4M | -33% |
| Net profit | DKK 1,7M | -38% |
| Total assets | DKK 11M | -13% |
| Equity | DKK 4,2M | -25% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.582 | 2.486 | 2.845 | 3.505 | 3.942 | 2.052 | 7.035 | 7.972 | 10.938 | 10.463 | 12.406 | 17.124 | 19.954 |
| Staff expenses | -2.003 | -2.303 | -2.353 | -3.042 | -3.658 | -1.919 | -6.750 | -6.550 | -8.189 | -9.627 | -11.227 | -13.556 | -17.557 |
| EBITDA | 579 | 183 | 486 | 456 | 284 | 133 | 285 | 1.422 | 2.748 | 836 | 1.179 | 3.569 | 2.398 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -6 | -1 | -159 | -131 | -207 | -102 | -127 | -122 | -212 |
| EBIT | 579 | 183 | 486 | 456 | 278 | 133 | 126 | 1.291 | 2.542 | 734 | 1.052 | 3.446 | 2.186 |
| Net financials | 1 | -1 | -1 | -10 | -2 | -1 | -43 | -4 | -43 | -50 | -35 | -38 | -57 |
| Profit before tax | 580 | 183 | 484 | 446 | 276 | 132 | 83 | 1.286 | 2.499 | 684 | 1.017 | 3.408 | 2.129 |
| Tax | 148 | 47 | 119 | 106 | 61 | 30 | 21 | 284 | 606 | 160 | 184 | 740 | 462 |
| Net profit | 432 | 135 | 365 | 341 | 215 | 102 | 62 | 1.002 | 1.893 | 524 | 833 | 2.668 | 1.667 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 988 | 1.396 | 2.032 | 2.204 | 3.090 | 3.022 | 4.770 | 4.277 | 7.096 | 7.422 | 11.252 | 12.763 | 11.047 |
| Equity | — | — | 1.016 | 1.177 | 1.039 | 1.141 | 1.163 | 2.165 | 2.790 | 2.563 | 3.336 | 5.679 | 4.233 |
| Long-term debt | 121 | 87 | 111 | 92 | 0 | 40 | 0 | 0 | 317 | 557 | 834 | 575 | 335 |
| Short-term debt | 240 | 582 | 977 | 912 | 2.015 | 1.816 | 3.604 | 2.112 | 3.750 | 4.026 | 6.982 | 6.277 | 6.373 |
| Total debt | 361 | 669 | 1.088 | 1.027 | 2.051 | 1.856 | 3.604 | 2.112 | 4.067 | 4.584 | 7.816 | 6.852 | 6.707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2009 | — | — |
JK Management | Management | 2010 | — | — |
SS Management | Management | 2009 | — | — |
PN Management | Management | 2009 | — | — |
JS | Audit | 2009 | — | — |
LH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holtec A/S | Company | 33.3% | 33.3% | 2016 |
Init Denmark A/S | Company | 100.0% | 100.0% | 2023 |
AL PARTNERS ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Walther Jensen | Management | 0 companies |
| Jacob Kodal Petersen | Management | 0 companies |
| Søren Simon Albrechtslund Larsen | Management | 0 companies |
| Per Nørgaard Lund | Management | 0 companies |
| Jørn Skaarup Christiansen | Audit | 0 companies |
| Lars Haugsted Kirkegaard | Chief Executive Officer | 0 companies |
| Jan Larvid | Board of Directors | 0 companies |
| Ingeborg Nordviken Kristiansen | Board of Directors | 0 companies |
| Søren Skytte Jensen | Chairman | 0 companies |
| Per William Hansen | Board of Directors | 0 companies |
| Henrik Holst Elstrøm | Chairman | 0 companies |
| Hans Henrik Ebbensgaard | Chairman | 0 companies |