| Revenue | DKK 14,9M | -11% |
| EBITDA | DKK 760K | +117% |
| Net profit | DKK 600K | +112% |
| Total assets | DKK 9,7M | +0% |
| Equity | DKK 2,8M | +28% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.094 | 4.702 | 5.244 | 5.731 | 9.082 | 4.853 | 10.923 | 15.451 | 16.123 | 16.001 | 18.424 | 16.781 | 14.883 |
| Staff expenses | -3.672 | -3.051 | -3.213 | -4.114 | -5.605 | -6.971 | -17.946 | -18.942 | -18.411 | -14.325 | -18.065 | -21.301 | -14.123 |
| EBITDA | -578 | 1.650 | 2.032 | 1.617 | 3.477 | -2.117 | -7.022 | -3.490 | -2.288 | 1.675 | 359 | -4.520 | 760 |
| Depreciation & amort. | -60 | -67 | -77 | -80 | -698 | -1.334 | -2.567 | -2.601 | -4.046 | -229 | -205 | -164 | -158 |
| EBIT | -638 | 1.584 | 1.954 | 1.537 | 2.779 | -3.451 | -9.589 | -6.092 | -6.334 | 1.446 | 154 | -4.684 | 602 |
| Net financials | -6 | -3 | 5 | 4 | 0 | -11 | -70 | -342 | -189 | 107 | 81 | -50 | -2 |
| Profit before tax | -644 | 1.580 | 1.959 | 1.542 | 2.779 | -3.462 | -9.659 | -6.434 | -6.522 | 1.553 | 235 | -4.735 | 600 |
| Tax | -157 | 398 | 484 | 353 | 614 | -759 | -2.139 | -1.437 | -1.538 | 343 | 53 | 309 | -0 |
| Net profit | -487 | 1.183 | 1.475 | 1.189 | 2.165 | -2.703 | -7.520 | -4.997 | -4.984 | 1.210 | 182 | -5.043 | 600 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.428 | 2.837 | 3.669 | 7.227 | 15.657 | 21.797 | 17.102 | 20.887 | 16.394 | 19.260 | 14.935 | 9.682 | 9.656 |
| Equity | 500 | 1.683 | 2.318 | 5.757 | 6.922 | 15.519 | 7.999 | 3.002 | 5.818 | 7.028 | 7.210 | 2.167 | 2.767 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 501 | 1.370 | 1.370 | 1.403 | 1.464 | 1.506 |
| Short-term debt | 928 | 1.124 | 1.337 | 1.294 | 7.945 | 4.553 | 7.868 | 17.064 | 9.206 | 10.862 | 6.321 | 6.051 | 5.383 |
| Total debt | 928 | 1.124 | 1.337 | 1.294 | 7.945 | 4.553 | 7.868 | 17.565 | 10.576 | 12.232 | 7.724 | 7.515 | 6.889 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2023 | — | — |
AK Management | Management | 2009 | — | — |
CB Management | Management | 2012 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
HL Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Enversion Holding ApS | Company | 100.0% | 100.0% | 2020 |
Thiesson Holdings ApS | Company | 5.0% | 0.0% | 2017 |
ENVERSION A/S | Company | 20.0% | 0.0% | 2014 |
J. Munch Holding ApS | Company | 33.3% | 0.0% | 2020 |
LARS MELLERGAARD HOLDING ApS | Company | 15.0% | 0.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Høy Berthelsen | Management | 0 companies |
| Ali Khatam | Management | 0 companies |
| Christian Binggeli-Winter | Management | 0 companies |
| Thomas Martin Schultz | Chief Executive Officer | 0 companies |
| Henrik Løvig Jensen | Management | 0 companies |
| Jens Munch | Chairman | 0 companies |
| Sofie Grue Haumann | Board of Directors | 0 companies |
| Mogens Weinreich | Chairman | 0 companies |
| Frank Aaquist | Board of Directors | 0 companies |
| Lars Mellergaard | Board of Directors | 0 companies |
| Søren Damgaard Laursen | Chairman | 0 companies |