| Revenue | DKK 2,8M | +77% |
| EBITDA | DKK 1,9M | +165% |
| Net profit | DKK 1,7M | +311% |
| Total assets | DKK 2,8M | -4% |
| Equity | DKK -7,5M | +18% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.301 | -4.907 | 3.350 | 2.200 | 2.053 | 1.751 | 1.809 | 1.227 | 1.558 | 1.599 | 2.825 |
| Staff expenses | -3.572 | -3.988 | -2.757 | -2.093 | -1.829 | -1.404 | -1.226 | -1.212 | -1.140 | -897 | -965 |
| EBITDA | -376 | -707 | 593 | 107 | 224 | 348 | 583 | 15 | 417 | 702 | 1.860 |
| Depreciation & amort. | -176 | -96 | -57 | -45 | -29 | -35 | -17 | -11 | -16 | -34 | -21 |
| EBIT | -553 | -804 | 536 | 62 | 195 | 312 | 566 | 3 | 402 | 668 | 1.839 |
| Net financials | -413 | -421 | -530 | -598 | -1.049 | -585 | -554 | -515 | -358 | -263 | -177 |
| Profit before tax | -140 | -382 | 7 | -536 | -855 | -272 | 12 | -512 | 44 | 405 | 1.662 |
| Tax | 58 | 60 | -35 | -0 | -0 | -0 | -0 | -11 | -8 | -0 | -0 |
| Net profit | -198 | -443 | 42 | -536 | -855 | -272 | 12 | -501 | 52 | 405 | 1.662 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.869 | 4.938 | 4.622 | 4.011 | 3.116 | 3.208 | 3.281 | 3.021 | 2.958 | 2.959 | 2.826 |
| Equity | 7.930 | 7.488 | -7.446 | -7.982 | -8.837 | -9.109 | -9.097 | -9.598 | -9.546 | -9.141 | -7.479 |
| Long-term debt | 0 | 0 | 0 | 463 | 425 | 363 | 308 | 0 | 6.713 | 6.395 | 8.357 |
| Short-term debt | -12.799 | -12.426 | 12.068 | 11.530 | 11.528 | 11.954 | 12.071 | 12.619 | 5.791 | 5.705 | 1.949 |
| Total debt | -12.799 | -12.426 | 12.068 | 11.993 | 11.953 | 12.317 | 12.379 | 12.619 | 12.504 | 12.100 | 10.306 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
AM Audit | Audit | 1988 | — | — |
SH Management | Management | 1988 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kombitek A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Aage Madsen | Audit | 0 companies |
| Søren Høyrup-Hansen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jytte Høyrup | Board of Directors | 0 companies |
| Frederik Høyrup Rasmussen | Board of Directors | 0 companies |
| Peter Skou | Board of Directors | 0 companies |
| Jan Withen Bjerregaard | Chairman | 0 companies |
| Pia Elisabeth Høyrup-Hansen | Chairman | 0 companies |