| Revenue | DKK 23,1M | +53% |
| EBITDA | DKK 10,7M | +652% |
| Net profit | DKK 7M | +1438% |
| Total assets | DKK 15M | +11% |
| Equity | DKK 9,7M | +255% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.958 | 3.739 | 16.182 | 15.844 | 15.254 | 16.076 | 15.063 | 14.068 | 12.296 | 12.416 | 12.515 | 15.022 | 15.114 | 23.086 |
| Staff expenses | -3.280 | -3.630 | -13.042 | -13.057 | -12.580 | -12.833 | -12.387 | -10.797 | -10.020 | -11.022 | -10.874 | -12.724 | -13.638 | -12.232 |
| EBITDA | 678 | 109 | 3.139 | 2.787 | 2.675 | 3.244 | 2.676 | 3.271 | 2.275 | 1.395 | 1.641 | 2.298 | 1.421 | 10.689 |
| Depreciation & amort. | 88 | -54 | -1.784 | -1.913 | -2.057 | -2.111 | -2.086 | -1.706 | -1.049 | -901 | -1.537 | -1.714 | -1.721 | -1.227 |
| EBIT | 590 | 54 | 1.355 | 874 | 618 | 1.132 | 590 | 1.565 | 1.227 | 494 | 104 | 584 | -300 | 9.462 |
| Net financials | -9 | -8 | -552 | -421 | -463 | -325 | -278 | -117 | -43 | -100 | -242 | -332 | -358 | -375 |
| Profit before tax | 581 | 46 | 804 | 452 | 155 | 807 | 312 | 1.448 | 1.184 | 394 | -138 | 252 | -658 | 9.087 |
| Tax | 172 | -69 | 311 | 162 | 79 | 230 | 132 | 251 | 263 | 91 | -21 | 58 | -136 | 2.108 |
| Net profit | 409 | 115 | 493 | 290 | 75 | 577 | 180 | 1.197 | 920 | 303 | -117 | 194 | -522 | 6.979 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.093 | 13.557 | 13.456 | 14.275 | 13.895 | 13.003 | 11.974 | 9.691 | 9.923 | 11.923 | 14.050 | 14.476 | 13.527 | 15.000 |
| Equity | 688 | 527 | 1.019 | 1.310 | 1.385 | 1.963 | 2.143 | 3.263 | 4.184 | 3.186 | 3.070 | 3.263 | 2.742 | 9.721 |
| Long-term debt | 0 | 2.728 | 3.299 | 3.473 | 3.417 | 2.120 | 1.512 | 737 | 1.490 | 1.326 | 2.296 | 2.928 | 2.607 | 1.485 |
| Short-term debt | 1.405 | 10.290 | 9.045 | 9.367 | 9.014 | 8.810 | 8.275 | 5.691 | 4.249 | 7.411 | 8.685 | 8.284 | 8.178 | 3.682 |
| Total debt | 1.405 | 13.018 | 12.344 | 12.841 | 12.431 | 10.930 | 9.787 | 6.428 | 5.739 | 8.737 | 10.981 | 11.213 | 10.786 | 5.167 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2012 | — | — |
HK Audit | Audit | 1985 | — | — |
BW Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DECOPLANT HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Stoustrup | Management | 0 companies |
| Henning Kovsted | Audit | 0 companies |
| Bent William Christensen | Management | 0 companies |
| Klaus Gad | Board of Directors | 0 companies |
| Leif Laursen Trust | Board of Directors | 0 companies |
| Jack Vanggaard Nielsen | Board of Directors | 0 companies |
| Lene Poulsen | Board of Directors | 0 companies |
| Vibeke Tuxen | Board of Directors | 0 companies |
| Martin Breum Sønder | Chairman | 0 companies |