| Revenue | DKK 18,3M | +26% |
| EBITDA | DKK 2,7M | +22% |
| Net profit | DKK 1,9M | +28% |
| Total assets | DKK 15,1M | +3% |
| Equity | DKK 6M | -30% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.385 | 4.878 | 4.539 | 5.018 | 5.046 | 8.018 | 5.825 | 27.289 | 22.954 | 23.709 | 24.776 | 8.707 | 14.503 | 18.295 |
| Staff expenses | -2.165 | -2.435 | -2.273 | -2.964 | -3.264 | -5.893 | -4.247 | -25.106 | -20.841 | -22.996 | -16.832 | -11.944 | -12.298 | -15.572 |
| EBITDA | 2.221 | 2.444 | 2.267 | 2.053 | 1.781 | 2.106 | 1.579 | 2.179 | 2.113 | 703 | 6.637 | -3.540 | 2.204 | 2.687 |
| Depreciation & amort. | -1.280 | 1.580 | -1.524 | -1.361 | -1.417 | -1.349 | -978 | -994 | -980 | -270 | -254 | -261 | -165 | -172 |
| EBIT | 941 | 864 | 743 | 693 | 365 | 757 | 601 | 1.185 | 1.133 | 433 | 6.383 | -3.800 | 2.039 | 2.516 |
| Net financials | -619 | -763 | -692 | -481 | -183 | -171 | -252 | -265 | -272 | -293 | -191 | -94 | -252 | -55 |
| Profit before tax | 322 | 100 | 50 | 212 | 181 | 586 | 348 | 920 | 861 | 139 | 6.191 | -3.894 | 1.787 | 2.461 |
| Tax | 105 | -102 | 28 | 56 | 57 | 144 | 97 | 216 | 208 | 41 | 1.371 | -841 | 310 | 567 |
| Net profit | 216 | 202 | 22 | 155 | 124 | 441 | 252 | 704 | 654 | 98 | 4.820 | -3.053 | 1.477 | 1.894 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.705 | 20.893 | 18.892 | 23.063 | 18.286 | 20.013 | 23.551 | 22.315 | 24.075 | 23.005 | 17.092 | 14.635 | 14.722 | 15.090 |
| Equity | 4.583 | 4.656 | 4.678 | 4.833 | 4.832 | 5.174 | 5.225 | 5.794 | 6.248 | 5.946 | 10.366 | 8.005 | 8.578 | 5.972 |
| Long-term debt | 10.176 | 9.972 | 7.905 | 5.423 | 3.611 | 3.412 | 2.108 | 2.048 | 4.446 | 4.038 | 2.785 | 1.462 | 2.427 | 2.340 |
| Short-term debt | 4.643 | 5.097 | 5.126 | 11.584 | 8.661 | 10.324 | 15.096 | 13.310 | 12.220 | 11.819 | 2.657 | 4.441 | 3.662 | 6.736 |
| Total debt | 14.819 | 15.070 | 13.031 | 17.008 | 12.272 | 13.736 | 17.204 | 15.358 | 16.666 | 15.857 | 5.442 | 5.903 | 6.089 | 9.076 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 1976 | — | — |
GS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
WS Management | Management | 1976 | — | — |
| Audit | 1976 | — | — | |
| Audit | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PROVASK HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
LARS BUCH HOLDING ApS | Company | 20.0% | 20.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Eli Skaarup | Management | 0 companies |
| Gitte Skovlund Groesmeyer | Chief Executive Officer | 0 companies |
| William Skovlund Jensen | Management | 0 companies |
| ØSTIFTERNES-MASKINBOGFØRINGS-I NSTITUT A/S | Audit | 0 companies |
| Erhvervsrevisorerne K/S Statsaut.revisorer | Audit | 0 companies |
| Bo Jørgen Schuster | Board of Directors | 0 companies |
| Jytte Skovlund Jensen | Board of Directors | 0 companies |
| Lars Buch | Board of Directors | 0 companies |
| Kurt Helles Bardeleben | Board of Directors | 0 companies |
| Lasse Groesmeyer | Board of Directors | 0 companies |
| Christian Tvermoes Fage Klug | Board of Directors | 0 companies |
| René Groesmeyer | Board of Directors | 0 companies |