| Revenue | DKK 914K | -61% |
| EBITDA | DKK -432K | -196% |
| Net profit | DKK -319K | -196% |
| Total assets | DKK 3,2M | -34% |
| Equity | DKK 2,8M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.077 | 3.222 | 3.166 | 3.539 | 4.483 | 4.495 | 2.904 | 2.069 | 1.869 | 2.650 | 2.500 | 2.344 | 914 |
| Staff expenses | -1.960 | -2.992 | -2.889 | -3.240 | -4.217 | -4.154 | -2.707 | -1.912 | -1.430 | -1.584 | -1.505 | -1.893 | -1.346 |
| EBITDA | 117 | 230 | 277 | 299 | 266 | 341 | 197 | 157 | 485 | 1.066 | 995 | 451 | -432 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 117 | 230 | 277 | 299 | 266 | 341 | 197 | 157 | 485 | 1.066 | 995 | 451 | -432 |
| Net financials | -48 | -98 | -58 | -75 | -36 | -97 | -66 | -33 | -37 | -19 | -17 | -14 | 24 |
| Profit before tax | 69 | 133 | 219 | 224 | 230 | 244 | 131 | 123 | 448 | 1.047 | 978 | 437 | -408 |
| Tax | 21 | 34 | 55 | 54 | 52 | 55 | 31 | 29 | 103 | 240 | 220 | 104 | -89 |
| Net profit | 49 | 99 | 164 | 170 | 178 | 189 | 100 | 95 | 344 | 807 | 758 | 333 | -319 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.747 | 5.575 | 5.378 | 6.636 | 7.510 | 8.606 | 6.166 | 7.284 | 7.167 | 4.458 | 4.674 | 4.764 | 3.158 |
| Equity | 505 | 604 | 768 | 938 | 1.116 | 1.305 | 1.405 | 1.500 | 1.789 | 2.446 | 3.054 | 3.237 | 2.767 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.243 | 4.971 | 4.610 | 5.698 | 6.394 | 7.301 | 4.761 | 5.784 | 5.378 | 2.012 | 1.620 | 1.527 | 391 |
| Total debt | 4.243 | 4.971 | 4.610 | 5.698 | 6.394 | 7.301 | 4.761 | 5.784 | 5.378 | 2.012 | 1.620 | 1.527 | 391 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1996 | — | — |
ET | Audit | 1996 | — | — |
AM Management | Management | 2020 | — | — |
KP Management | Management | 1996 | — | — |
MN Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ketipo Consulting ApS | Company | 100.0% | 100.0% | 2007 |
ONEMED A/S | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Anne Minor Christensen | Management | 0 companies |
| Kim Peter Christensen | Management | 0 companies |
| Morten Nielsen | Management | 0 companies |
| Hans Thomas Axelsson | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |