| Revenue | DKK 13,5M | +62% |
| EBITDA | DKK 6,5M | +166% |
| Net profit | DKK 3,2M | +708% |
| Total assets | DKK 43,7M | +18% |
| Equity | DKK 7,4M | +33% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.500 | 4.707 | 5.624 | 6.437 | 7.764 | 6.034 | 5.632 | 5.485 | 6.305 | 7.133 | 5.069 | 2.664 | 8.300 | 13.455 |
| Staff expenses | -2.445 | -2.861 | -3.078 | -3.589 | -4.006 | -4.320 | -4.715 | -4.053 | -4.590 | -4.824 | -4.871 | -5.145 | -5.839 | -6.918 |
| EBITDA | 2.055 | 1.847 | 2.545 | 2.847 | 3.758 | 1.715 | 917 | 1.432 | 1.715 | 2.309 | 198 | -2.480 | 2.461 | 6.537 |
| Depreciation & amort. | -741 | -804 | -712 | -503 | -250 | -171 | -208 | -355 | -295 | -347 | -457 | -476 | -309 | -330 |
| EBIT | 1.313 | 1.042 | 1.834 | 2.345 | 3.508 | 1.544 | 709 | 1.077 | 1.420 | 1.962 | -259 | -2.956 | 2.152 | 6.208 |
| Net financials | -530 | -676 | -427 | -312 | -291 | -306 | -406 | -334 | -288 | -222 | -357 | -384 | -1.637 | -2.120 |
| Profit before tax | 784 | 366 | 1.407 | 2.033 | 3.217 | 1.238 | 303 | 743 | 1.132 | 1.740 | -616 | -3.340 | 515 | 4.087 |
| Tax | 202 | 114 | 347 | 489 | 730 | 284 | 84 | 176 | 258 | 398 | -123 | -721 | 121 | 905 |
| Net profit | 582 | 252 | 1.060 | 1.544 | 2.487 | 953 | 219 | 567 | 874 | 1.342 | -493 | -2.619 | 394 | 3.182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.531 | 25.300 | 19.185 | 20.676 | 25.237 | 31.594 | 28.776 | 28.935 | 23.096 | 21.814 | 40.514 | 30.096 | 37.095 | 43.693 |
| Equity | 3.543 | 3.795 | 4.855 | 6.399 | 8.286 | 8.639 | 8.258 | 8.825 | 9.699 | 9.841 | 9.348 | 6.729 | 5.594 | 7.430 |
| Long-term debt | 1.255 | 1.295 | 1.160 | 1.170 | 1.157 | 5.506 | 5.048 | 5.153 | 5.258 | 5.375 | 5.000 | 5.000 | 5.000 | 0 |
| Short-term debt | 12.706 | 20.210 | 13.171 | 13.107 | 15.794 | 17.449 | 15.470 | 14.957 | 8.139 | 6.598 | 26.166 | 18.367 | 26.501 | 36.263 |
| Total debt | 13.961 | 21.505 | 14.330 | 14.277 | 16.951 | 22.955 | 20.518 | 20.110 | 13.396 | 11.973 | 31.166 | 23.367 | 31.501 | 36.263 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RC Management | Management | 1975 | — | — |
RR Audit | Audit | 1975 | — | — |
MV Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VERTMONT HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Individual | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ronald Clive Vermont | Management | 0 companies |
| Revisor Ringen I/S | Audit | 0 companies |
| Michael Vermont | Management | 0 companies |