| Revenue | DKK 47M | +37% |
| EBITDA | DKK 10,8M | +3173% |
| Net profit | DKK 4,7M | +275% |
| Total assets | DKK 109,9M | -12% |
| Equity | DKK 54,9M | +172% |
| Employees | 57 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.984 | 11.844 | 14.453 | 15.731 | 18.406 | 23.431 | 23.938 | 26.964 | 26.563 | 28.632 | 35.161 | 34.254 | 46.971 |
| Staff expenses | -11.994 | -11.371 | -13.190 | -15.320 | -17.554 | -21.542 | -22.453 | -24.521 | -25.637 | -25.290 | -29.870 | -34.605 | -36.171 |
| EBITDA | -1.075 | 340 | 1.249 | 411 | 852 | 1.889 | 1.486 | 2.443 | 925 | 3.342 | 5.291 | -351 | 10.800 |
| Depreciation & amort. | 631 | 301 | 101 | 235 | 368 | -595 | -477 | -410 | -345 | -323 | -164 | -419 | -1.672 |
| EBIT | -1.706 | 39 | 1.148 | 176 | 485 | 1.294 | 1.009 | 2.033 | 580 | 3.019 | 5.128 | -771 | 9.128 |
| Net financials | 104 | 25 | 48 | 128 | 382 | 253 | -10 | -143 | -85 | -13 | -602 | -2.676 | -3.055 |
| Profit before tax | -1.602 | 64 | 1.196 | 304 | 867 | 1.547 | 999 | 1.890 | 495 | 3.006 | 4.526 | -3.446 | 6.073 |
| Tax | -397 | 262 | 267 | 68 | 201 | 351 | 232 | 427 | 112 | 668 | 1.010 | -748 | 1.340 |
| Net profit | -1.205 | -199 | 929 | 236 | 665 | 1.196 | 767 | 1.462 | 383 | 2.338 | 3.516 | -2.698 | 4.733 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.844 | 24.985 | 29.873 | 30.650 | 32.912 | 36.193 | 35.752 | 41.121 | 41.268 | 41.138 | 95.344 | 124.214 | 109.911 |
| Equity | 11.570 | 11.372 | 12.300 | 12.537 | 13.202 | 14.398 | 15.165 | 16.627 | 17.010 | 19.348 | 22.864 | 20.166 | 54.899 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 895 | 2.590 | 0 | 31.000 | 66.500 | 36.853 |
| Short-term debt | 13.273 | 13.613 | 17.573 | 18.113 | 19.710 | 21.795 | 20.587 | 23.599 | 21.668 | 21.650 | 40.598 | 37.414 | 16.686 |
| Total debt | 13.273 | 13.613 | 17.573 | 18.113 | 19.710 | 21.795 | 20.587 | 24.494 | 24.258 | 21.650 | 71.598 | 103.914 | 53.539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Audit | 1985 | — | — | |
LW Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PL Management | Management | 2002 | — | — |
SR Audit | Audit | 1985 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Rahbek | Chief Executive Officer | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Lars Westmark | Chief Executive Officer | 0 companies |
| Peter Lassen | Management | 0 companies |
| Scan Revision I/S | Audit | 0 companies |
| Jørgen Thybring | Chief Executive Officer | 0 companies |
| Thomas Jobst Hermann Hörmann | Board of Directors | 0 companies |
| Henning Harrits Jørgensen | Board of Directors | 0 companies |
| Johnni Kristensen | Board of Directors | 0 companies |
| Uwe Brandt | Board of Directors | 0 companies |
| Christoph Paul Stephan Hörmann | Chairman | 0 companies |
| Martin Jobst Hermann Hörmann | Board of Directors | 0 companies |