| Revenue | DKK 102,2M | +9% |
| EBITDA | DKK 16,7M | +7% |
| Net profit | DKK 2,9M | -52% |
| Total assets | DKK 71,1M | -3% |
| Equity | DKK -5,6M | +34% |
| Employees | 629 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52.445 | 46.045 | 52.909 | 65.282 | 63.736 | 59.573 | 59.142 | 69.142 | 69.995 | 34.835 | 82.013 | 92.108 | 93.641 | 102.198 |
| Staff expenses | -60.385 | -45.838 | -47.200 | -53.953 | -58.850 | -61.555 | -71.345 | -71.664 | -68.803 | -34.193 | -69.919 | -77.225 | -78.022 | -85.505 |
| EBITDA | -7.940 | 207 | 5.709 | 11.329 | 4.886 | -1.982 | -12.203 | -2.522 | 1.192 | 642 | 12.094 | 14.883 | 15.619 | 16.681 |
| Depreciation & amort. | -3.347 | -2.416 | -3.681 | -5.223 | -6.014 | -7.065 | -6.071 | -6.565 | -6.384 | -2.822 | -5.622 | -5.893 | -7.992 | -10.095 |
| EBIT | -11.287 | -2.209 | 2.028 | 6.105 | -1.128 | -9.047 | -18.274 | -9.087 | -5.192 | -2.180 | 6.472 | 8.989 | 7.627 | 6.587 |
| Net financials | -1.060 | -1.344 | -1.533 | -1.509 | -1.318 | -936 | -409 | -770 | -665 | -245 | -529 | -881 | -2.781 | -2.777 |
| Profit before tax | -12.347 | -3.553 | 495 | 4.596 | -2.446 | -9.983 | -18.683 | -9.857 | -5.857 | -2.425 | 5.943 | 8.109 | 4.845 | 3.810 |
| Tax | -2.189 | -211 | -824 | 946 | -510 | -0 | -0 | -0 | -0 | -0 | -2.988 | -756 | -1.336 | 863 |
| Net profit | -10.158 | -3.342 | 1.319 | 3.650 | -1.936 | -9.983 | -18.683 | -9.857 | -5.857 | -2.425 | 8.931 | 8.865 | 6.181 | 2.947 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.067 | 24.453 | 35.237 | 33.485 | 40.065 | 45.627 | 43.254 | 41.939 | 37.670 | 37.060 | 47.649 | 72.011 | 73.686 | 71.148 |
| Equity | -10.078 | -10.120 | -8.802 | -4.832 | -6.768 | 4.234 | -14.419 | -24.276 | -30.132 | -32.557 | -23.626 | -14.761 | -8.580 | -5.633 |
| Long-term debt | 12.564 | 14.410 | 14.553 | 11.787 | 17.554 | 17.329 | 28.120 | 37.351 | 35.564 | 36.159 | 37.425 | 53.261 | 53.147 | 47.959 |
| Short-term debt | 15.581 | 20.163 | 29.486 | 26.530 | 29.279 | 24.064 | 29.553 | 28.863 | 32.239 | 33.459 | 33.850 | 33.512 | 29.119 | 28.822 |
| Total debt | 28.146 | 34.573 | 44.039 | 38.317 | 46.834 | 41.393 | 57.673 | 66.214 | 67.803 | 69.618 | 71.275 | 86.772 | 82.266 | 76.781 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
CW Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PB Management | Management | 2011 | — | — |
PA Management | Management | 2011 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TE Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2019 | |
WF&B ApS | Company | 20.0% | 20.0% | 2017 |
| Individual | 66.7% | 66.7% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Trier Meyer | Chief Executive Officer | 0 companies |
| Christian Wounlund | Chief Executive Officer | 0 companies |
| Per Brun | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Shahriar Bakhshpour | Chief Executive Officer | 0 companies |
| Thomas Erik Knaack | Management | 0 companies |
| Johan Ernst Wedell-Wedellsborg | Board of Directors | 0 companies |
| Mads Ole Krage | Chairman | 0 companies |
| Jesper Rasmussen | Board of Directors | 0 companies |
| Holger Juhl Preisler | Chairman | 0 companies |