| Revenue | DKK -29K | -25% |
| EBITDA | DKK -29K | +25% |
| Net profit | DKK 92K | +262% |
| Total assets | DKK 555K | -84% |
| Equity | DKK 535K | -84% |
| Employees | 31 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41.688 | 36.298 | 36.577 | 24.534 | 20.354 | 23.070 | 39.634 | 36.138 | 262 | -49 | -38 | -29 |
| Staff expenses | -32.147 | -27.285 | -28.712 | -22.852 | -18.775 | -12.694 | -14.755 | -18.926 | -0 | -0 | -0 | -0 |
| EBITDA | 2.081 | 3.043 | 829 | -4.753 | 1.579 | 1.363 | 4.227 | -949 | 262 | -49 | -38 | -29 |
| Depreciation & amort. | -1.328 | -1.463 | -1.611 | -1.667 | -1.134 | -833 | -937 | -940 | -0 | -0 | -0 | -0 |
| EBIT | 753 | 1.581 | -782 | -6.420 | 445 | 530 | 3.290 | -1.889 | 262 | -49 | -38 | -29 |
| Net financials | -637 | -400 | -116 | -289 | -273 | -185 | -159 | -123 | -57 | 108 | 4 | 38 |
| Profit before tax | 115 | 1.180 | -898 | -6.709 | 172 | 344 | 3.131 | -2.012 | 206 | 59 | -34 | 9 |
| Tax | 85 | 267 | -186 | -1.464 | 51 | 82 | 690 | -441 | 49 | 605 | 22 | -82 |
| Net profit | 30 | 913 | -712 | -5.245 | 121 | 263 | 2.441 | -1.571 | 157 | -546 | -56 | 92 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.506 | 20.102 | 18.088 | 18.200 | 14.195 | 14.967 | 18.355 | 15.028 | 4.066 | 3.520 | 3.464 | 555 |
| Equity | 670 | 1.584 | 871 | 2.636 | 2.757 | 3.020 | 5.461 | 3.890 | 4.046 | 3.500 | 3.444 | 535 |
| Long-term debt | 13.430 | 5.350 | 4.510 | 0 | 0 | 0 | 1.157 | 1.305 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.321 | 12.864 | 12.588 | 15.564 | 11.438 | 11.548 | 11.487 | 9.832 | 20 | 20 | 20 | 20 |
| Total debt | 23.750 | 18.214 | 17.098 | 15.564 | 11.438 | 11.548 | 12.644 | 11.138 | 20 | 20 | 20 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Management | Management | 2014 | — | — |
LF Management | Management | 2017 | — | — |
JM Management | Management | 2013 | — | — |
JP Management | Management | 2013 | — | — |
FY Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DMW Group ApS | Company | 100.0% | 100.0% | 2022 |
S-M MEDARBEJDER ApS | Company | 20.0% | 20.0% | 2014 |
Sweco Danmark | OJ A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Wassberg | Management | 0 companies |
| Lars Frost Larsen | Management | 0 companies |
| Jytte Marie Kaufmann Thomsen | Management | 0 companies |
| Jørn Plauborg | Management | 0 companies |
| Frank Yding-Sørensen | Chief Executive Officer | 0 companies |
| Brian Thyregaard Andreasen | Board of Directors | 0 companies |
| Niels Jørgen Olesen | Board of Directors | 0 companies |
| Henrik Sæderup Errebo Rasmussen | Board of Directors | 0 companies |
| Ove Petersen | Board of Directors | 0 companies |
| Helle Sofie Kaspersen | Chairman | 0 companies |
| Fatime Dauti | Board of Directors | 0 companies |
| Carsten Sørensen | Board of Directors | 0 companies |
| Carsten Digmann Stig | Board of Directors | 0 companies |
| Kenneth Jakobsen Thonsgaard | Board of Directors | 0 companies |
| Thomas Hansen | Deputy Chairman | 0 companies |
| Peter Pallesen | Board of Directors | 0 companies |
| Peter Erik Hansen | Chairman | 0 companies |
| Carsten Krogh Schrøder | Chairman | 0 companies |
| Morten Hansen | Chairman | 0 companies |
| Mie Lærke Kaarslev | Board of Directors | 0 companies |
| Troels Birkedal | Chairman | 0 companies |
| Elisabeth Damgaard | Board of Directors | 0 companies |