| Revenue | DKK 540K | +82% |
| EBITDA | DKK 210K | +197% |
| Net profit | DKK 156K | +183% |
| Total assets | DKK 1,4M | +39% |
| Equity | DKK 199K | +356% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.508 | 1.145 | 511 | 388 | 88 | 596 | 482 | 606 | 455 | 596 | 651 | 348 | 298 | 540 |
| Staff expenses | -1.690 | -1.613 | -1.235 | -922 | -779 | -600 | -569 | -699 | -759 | -661 | -451 | -508 | -514 | -330 |
| EBITDA | -182 | -468 | -724 | -535 | -691 | -3 | -86 | -93 | -304 | -66 | 201 | -181 | -216 | 210 |
| Depreciation & amort. | 141 | -97 | 70 | 45 | 29 | 7 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -323 | -564 | -793 | -580 | -720 | -10 | -88 | -93 | -304 | -66 | 201 | -181 | -216 | 210 |
| Net financials | -89 | -62 | -53 | -38 | -66 | -31 | 4 | -5 | -54 | 9 | -1 | -2 | 29 | -10 |
| Profit before tax | -412 | -626 | -846 | -618 | -795 | 132 | 24 | -98 | -357 | -57 | 199 | -182 | -187 | 200 |
| Tax | -88 | -148 | -89 | -237 | 343 | 86 | 54 | -1 | -20 | -21 | -62 | -14 | -0 | 44 |
| Net profit | -324 | -478 | -757 | -381 | -1.139 | 46 | -30 | -97 | -337 | -36 | 261 | -168 | -187 | 156 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.771 | 5.260 | 3.845 | 3.389 | 1.991 | 1.925 | 1.930 | 1.701 | 1.340 | 1.300 | 1.329 | 1.277 | 1.023 | 1.417 |
| Equity | 3.346 | 2.868 | 2.112 | 1.731 | 592 | 638 | 609 | 512 | 174 | 138 | 399 | 231 | 44 | 199 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44 |
| Short-term debt | 2.424 | 2.392 | 1.733 | 1.658 | 1.399 | 1.286 | 1.321 | 1.190 | 1.166 | 1.162 | 929 | 1.046 | 979 | 1.174 |
| Total debt | 2.424 | 2.392 | 1.733 | 1.658 | 1.399 | 1.286 | 1.321 | 1.190 | 1.166 | 1.162 | 929 | 1.046 | 979 | 1.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Audit | Audit | 1995 | — | — |
KT Management | Management | 1995 | — | — |
AS Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COMPU-TRADE HOLDING A/S | Company | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Dørffer | Audit | 0 companies |
| Kim Teglstrup Rasmussen | Management | 0 companies |
| Arne Skouboe | Audit | 0 companies |
| Patrick Teglstrup Rasmussen | Board of Directors | 0 companies |
| Tina Arnt Rasmussen | Chairman | 0 companies |
| Jørgen Jensen | Chairman | 0 companies |
| Wentzel Bohn-Willeberg | Board of Directors | 0 companies |
| Marianne Andersen | Board of Directors | 0 companies |
| Jeppe Øvli Øvlesen | Chairman | 0 companies |
| Ole Bjørn Ringberg-Larsen | Board of Directors | 0 companies |
| Niels Rokkedal | Board of Directors | 0 companies |