| Revenue | DKK 1,5M | +136% |
| EBITDA | DKK 323K | +210% |
| Net profit | DKK 272K | +173% |
| Total assets | DKK 853K | +100% |
| Equity | DKK -26K | +91% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Revenue | 190 | 691 | 783 | 684 | 625 | 1.475 |
| Staff expenses | -185 | -692 | -665 | -548 | -815 | -957 |
| EBITDA | 5 | -1 | 104 | 42 | -295 | 323 |
| Depreciation & amort. | -0 | -20 | -20 | -61 | -74 | -50 |
| EBIT | 5 | -21 | 84 | -19 | -368 | 273 |
| Net financials | -1 | -4 | -5 | -1 | -4 | -1 |
| Profit before tax | 3 | -25 | 79 | -19 | -373 | 272 |
| Tax | 2 | -0 | 12 | -0 | -0 | -0 |
| Net profit | 2 | -25 | 66 | -19 | -373 | 272 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Total assets | 258 | 346 | 573 | 658 | 426 | 853 |
| Equity | 52 | 27 | 94 | 74 | -298 | -26 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 206 | 319 | 479 | 584 | 724 | 879 |
| Total debt | 206 | 319 | 479 | 584 | 724 | 879 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2018 | — | — |
LP Management | Management | 2018 | — | — |
PM Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Installationer ApS | Company | 100.0% | 100.0% | 2018 |
Vad Consulting ApS | Company | 33.3% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jette Vad | Management | 0 companies |
| Lars Peter Skov | Management | 0 companies |
| Peter Magnus Larsen | Management | 0 companies |
| Kim Stig Thomsen | Chairman | 0 companies |