| Revenue | DKK 23,5M | +21% |
| EBITDA | DKK 5M | +161% |
| Net profit | DKK 3,2M | +151% |
| Total assets | DKK 14,8M | +8% |
| Equity | DKK 6,9M | +45% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.344 | 12.965 | 11.009 | 10.048 | 9.758 | 8.197 | 10.829 | 10.550 | 10.899 | 13.609 | 15.101 | 19.118 | 19.385 | 23.454 |
| Staff expenses | -12.846 | -14.850 | -10.134 | -9.133 | -8.513 | -8.367 | -9.085 | -9.822 | -9.919 | -11.063 | -12.613 | -14.978 | -17.452 | -18.407 |
| EBITDA | 1.498 | -1.885 | 875 | 915 | 1.245 | -170 | 1.744 | 729 | 980 | 2.546 | 2.488 | 4.140 | 1.933 | 5.047 |
| Depreciation & amort. | 448 | 484 | 450 | 329 | -457 | -390 | -512 | -309 | -14 | -21 | -39 | -27 | -314 | -561 |
| EBIT | 1.050 | -2.369 | 425 | 586 | 788 | -560 | 1.233 | 419 | 966 | 2.525 | 2.449 | 4.112 | 1.619 | 4.486 |
| Net financials | -284 | -340 | -282 | -475 | -237 | -190 | -222 | -66 | -29 | -144 | 312 | -367 | 19 | -390 |
| Profit before tax | 766 | -2.709 | 143 | 111 | 551 | -750 | 1.010 | 353 | 937 | 2.381 | 2.760 | 3.745 | 1.638 | 4.096 |
| Tax | 198 | -551 | 77 | 91 | 124 | -161 | 223 | 80 | 215 | 531 | 600 | 892 | 371 | 919 |
| Net profit | 568 | -2.158 | 66 | 20 | 427 | -589 | 787 | 273 | 722 | 1.850 | 2.161 | 2.853 | 1.267 | 3.177 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.057 | 9.641 | 8.915 | 9.945 | 8.695 | 10.741 | 11.039 | 8.809 | 9.317 | 13.503 | 17.385 | 14.813 | 13.749 | 14.842 |
| Equity | 2.646 | 1.924 | 1.989 | 1.809 | 2.336 | 1.747 | 2.535 | 2.323 | 2.847 | 3.975 | 4.636 | 5.764 | 4.751 | 6.907 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 889 | 896 | 913 | 752 | 787 | 816 |
| Short-term debt | 6.411 | 7.718 | 6.926 | 8.135 | 6.359 | 8.844 | 8.504 | 6.486 | 5.581 | 8.602 | 11.836 | 8.242 | 8.145 | 7.055 |
| Total debt | 6.411 | 7.718 | 6.926 | 8.135 | 6.359 | 8.844 | 8.504 | 6.486 | 6.469 | 9.498 | 12.749 | 8.994 | 8.932 | 7.871 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
KN Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
AK Management | Management | 1989 | — | — |
OR Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Trifork Labs ApS | Company | 33.3% | 33.3% | 2021 |
ERIK REFSGAARD HOLDING ApS | Company | 15.0% | 20.0% | 2021 |
Jakob Bjerre Holding ApS | Company | 15.0% | 20.0% | 2021 |
KRUG HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
Jens Lyngaa Holding ApS | Company | 5.0% | 5.0% | 2025 |
ASPERA MIND SOURCE ApS | Company | 33.3% | 33.3% | 2014 |
| Individual | 5.0% | 0.0% | 2018 | |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Kresten Nørgaard Christensen | Chief Executive Officer | 0 companies |
| Aksel Kloster Sørensen | Management | 0 companies |
| Ole Rudkilde | Chief Executive Officer | 0 companies |
| Jakob Lykke Bjerre | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Søren Wulf Eskildsen | Board of Directors | 0 companies |
| Tommy Frejlev Andersen | Board of Directors | 0 companies |
| Freddy Engel | Chairman | 0 companies |
| Finn Prang-Andersen | Board of Directors | 0 companies |
| Jørgen Lægaard | Chairman | 0 companies |
| Poul Møller Eriksen | Board of Directors | 0 companies |
| Erik Refsgaard | Board of Directors | 0 companies |
| Jesper Steffen Hansen | Chairman | 0 companies |