| Revenue | DKK 8,1M | -8% |
| EBITDA | DKK 599K | -54% |
| Net profit | DKK 432K | -54% |
| Total assets | DKK 3,2M | -44% |
| Equity | DKK 1,6M | -23% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.543 | 10.768 | 11.257 | 12.134 | 11.221 | 10.133 | 10.754 | 10.280 | 11.506 | 10.465 | 9.314 | 9.218 | 8.856 | 8.106 |
| Staff expenses | -6.733 | -8.658 | -8.814 | -9.248 | -9.028 | -8.500 | -8.847 | -9.099 | -8.941 | -8.565 | -7.806 | -7.912 | -7.565 | -7.507 |
| EBITDA | 1.810 | 2.110 | 2.443 | 2.886 | 2.193 | 1.633 | 1.907 | 1.181 | 2.564 | 1.899 | 1.508 | 1.307 | 1.291 | 599 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.810 | 2.110 | 2.443 | 2.886 | 2.193 | 1.633 | 1.907 | 1.181 | 2.564 | 1.899 | 1.508 | 1.307 | 1.291 | 599 |
| Net financials | -131 | -230 | -75 | -211 | -79 | -95 | -89 | -159 | -192 | -42 | -37 | -71 | -86 | -34 |
| Profit before tax | 1.679 | 1.880 | 2.367 | 2.675 | 2.114 | 1.537 | 1.818 | 1.022 | 2.372 | 1.857 | 1.471 | 1.236 | 1.204 | 564 |
| Tax | 426 | 490 | 589 | 629 | 466 | 338 | 401 | 225 | 522 | 409 | 324 | 276 | 273 | 132 |
| Net profit | 1.253 | 1.389 | 1.779 | 2.046 | 1.649 | 1.199 | 1.417 | 797 | 1.850 | 1.448 | 1.147 | 960 | 932 | 432 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.874 | 14.271 | 9.854 | 12.197 | 6.917 | 4.771 | 6.622 | 7.373 | 7.000 | 5.392 | 4.334 | 4.883 | 5.706 | 3.182 |
| Equity | 1.181 | 1.171 | 1.179 | 1.185 | 1.189 | 2.388 | 2.610 | 1.992 | 3.047 | 2.650 | 2.352 | 2.166 | 2.143 | 1.645 |
| Long-term debt | 0 | 0 | 587 | 628 | 465 | 336 | 401 | 225 | 522 | 409 | 324 | 276 | 273 | 132 |
| Short-term debt | 5.693 | 13.101 | 8.088 | 10.385 | 5.263 | 2.047 | 3.611 | 5.156 | 3.431 | 2.333 | 1.658 | 2.440 | 3.290 | 1.405 |
| Total debt | 5.693 | 13.101 | 8.675 | 11.012 | 5.728 | 2.383 | 4.012 | 5.381 | 3.954 | 2.742 | 1.982 | 2.716 | 3.563 | 1.537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 2020 | — | — |
TB Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRAINWARE HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |
| Tom Bernbom Jørgensen | Management | 0 companies |