| Revenue | DKK 5,5M | -7% |
| EBITDA | DKK -210K | +55% |
| Net profit | DKK -289K | +41% |
| Total assets | DKK 5,5M | -3% |
| Equity | DKK 3,1M | -8% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.514 | 5.155 | 5.085 | 5.172 | 5.566 | 6.057 | 6.725 | 4.982 | 5.992 | 6.172 | 8.453 | 7.190 | 5.843 | 5.456 |
| Staff expenses | -3.469 | -3.402 | -4.058 | -4.103 | -4.490 | -4.289 | -4.715 | -4.756 | -4.505 | -5.457 | -6.101 | -5.694 | -6.309 | -5.666 |
| EBITDA | 1.046 | 1.808 | 1.027 | 1.069 | 1.076 | 1.768 | 2.010 | 225 | 1.487 | 714 | 2.352 | 1.496 | -466 | -210 |
| Depreciation & amort. | -284 | -212 | -328 | -338 | -340 | -257 | -160 | -68 | -92 | -106 | -107 | -123 | -147 | -135 |
| EBIT | 761 | 1.596 | 699 | 731 | 736 | 1.511 | 1.850 | 157 | 1.395 | 609 | 2.245 | 1.373 | -613 | -345 |
| Net financials | -19 | 3 | 33 | -31 | -6 | 38 | -28 | -24 | -38 | -39 | -61 | -116 | -11 | -17 |
| Profit before tax | 742 | 1.599 | 732 | 700 | 730 | 1.549 | 1.822 | 133 | 1.357 | 570 | 2.184 | 1.257 | -624 | -362 |
| Tax | 260 | 331 | 183 | 168 | 164 | 342 | 411 | 33 | 304 | 129 | 484 | 280 | -132 | -73 |
| Net profit | 482 | 1.269 | 548 | 532 | 566 | 1.207 | 1.411 | 100 | 1.053 | 441 | 1.700 | 977 | -492 | -289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.234 | 4.922 | 5.324 | 5.298 | 5.583 | 7.315 | 8.453 | 8.173 | 7.880 | 6.351 | 8.472 | 10.079 | 5.657 | 5.515 |
| Equity | 1.991 | 2.360 | 1.908 | 1.940 | 2.005 | 2.713 | 3.124 | 2.224 | 3.277 | 2.718 | 4.168 | 4.395 | 3.402 | 3.114 |
| Long-term debt | 270 | 310 | 179 | 174 | 231 | 353 | 377 | 34 | 578 | 60 | 388 | 236 | 0 | 0 |
| Short-term debt | 1.973 | 2.227 | 3.213 | 3.165 | 3.347 | 4.249 | 4.904 | 5.832 | 3.924 | 3.403 | 3.650 | 5.122 | 2.006 | 2.223 |
| Total debt | 2.243 | 2.536 | 3.391 | 3.339 | 3.577 | 4.602 | 5.281 | 5.866 | 4.502 | 3.463 | 4.038 | 5.358 | 2.006 | 2.223 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PD Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AADERUP VVS FENSMARK ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Christensen | Chief Executive Officer | 0 companies |
| Preben Damborg | Audit | 0 companies |