| Revenue | DKK 12,8M | -15% |
| EBITDA | DKK 1,9M | -50% |
| Net profit | DKK 1,2M | -58% |
| Total assets | DKK 23,5M | +18% |
| Equity | DKK 13,1M | +10% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.208 | 5.596 | 6.433 | 3.799 | 4.818 | 5.223 | 3.922 | 6.871 | 8.051 | 14.421 | 14.793 | 21.624 | 15.048 | 12.850 |
| Staff expenses | -3.013 | -3.428 | -3.105 | -4.127 | -4.300 | -3.348 | -3.576 | -4.040 | -4.918 | -7.003 | -7.821 | -12.212 | -11.208 | -10.582 |
| EBITDA | 195 | 2.169 | 3.329 | -328 | 517 | 1.875 | 347 | 1.771 | 3.132 | 7.391 | 6.928 | 9.295 | 3.823 | 1.916 |
| Depreciation & amort. | -136 | -206 | -472 | -467 | -427 | -401 | -421 | -183 | -173 | -165 | -200 | -523 | -584 | -585 |
| EBIT | 59 | 1.962 | 2.857 | -795 | 91 | 1.474 | -74 | 1.588 | 2.960 | 7.226 | 6.728 | 8.772 | 3.239 | 1.331 |
| Net financials | -24 | -500 | -560 | -221 | -61 | 193 | -128 | -143 | -120 | -65 | -716 | 538 | 296 | 146 |
| Profit before tax | 35 | 1.463 | 2.297 | -1.016 | 29 | 1.667 | -202 | 1.445 | 2.840 | 7.162 | 6.013 | 9.310 | 3.536 | 1.477 |
| Tax | 30 | 375 | 602 | -213 | -9 | 266 | -29 | 321 | 629 | 1.580 | 1.493 | 1.933 | 715 | 293 |
| Net profit | 5 | 1.088 | 1.694 | -804 | 39 | 1.401 | -173 | 1.125 | 2.211 | 5.581 | 4.520 | 7.377 | 2.821 | 1.185 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.329 | 4.752 | 6.265 | 6.816 | 7.999 | 5.915 | 6.004 | 9.805 | 15.003 | 18.344 | 22.907 | 25.792 | 19.891 | 23.513 |
| Equity | -1.654 | -566 | 1.755 | 151 | 190 | 1.591 | 827 | 1.952 | 4.163 | 9.744 | 14.264 | 16.641 | 11.962 | 13.147 |
| Long-term debt | 0 | 354 | 306 | 253 | 0 | 0 | 0 | 130 | 586 | 383 | 396 | 410 | 422 | 438 |
| Short-term debt | 4.983 | 4.964 | 4.004 | 6.411 | 7.809 | 4.298 | 5.177 | 7.723 | 10.254 | 8.216 | 8.234 | 8.718 | 7.491 | 9.922 |
| Total debt | 4.983 | 5.318 | 4.310 | 6.665 | 7.809 | 4.298 | 5.177 | 7.853 | 10.841 | 8.600 | 8.630 | 9.127 | 7.914 | 10.360 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RJ Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WIZ BIZ ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| René Jørgen Laursen | Management | 0 companies |
| Jane Hillebrandt Laursen | Board of Directors | 0 companies |
| Niels Hasager | Chairman | 0 companies |