| Revenue | DKK 6,2M | -9% |
| EBITDA | DKK 1M | -48% |
| Net profit | DKK -213K | -143% |
| Total assets | DKK 16M | -2% |
| Equity | DKK 7,7M | -3% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.157 | 5.854 | 5.767 | 5.213 | 6.271 | 6.668 | 6.790 | 6.435 | 6.072 | 7.004 | 6.744 | 7.273 | 6.815 | 6.235 |
| Staff expenses | -3.465 | -3.823 | -4.010 | -4.046 | -4.478 | -5.134 | -4.775 | -4.795 | -4.650 | -4.887 | -4.843 | -5.071 | -4.817 | -5.181 |
| EBITDA | 968 | 1.355 | 1.093 | 573 | 1.794 | 1.534 | 2.015 | 1.640 | 1.360 | 2.116 | 1.901 | 2.202 | 1.998 | 1.034 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -635 | -739 | -839 | -768 | -836 | -752 | -713 | -835 | -898 | -826 |
| EBIT | 968 | 1.355 | 1.093 | 573 | 1.158 | 795 | 1.177 | 872 | 524 | 1.364 | 1.188 | 1.367 | 1.101 | 208 |
| Net financials | -789 | -473 | -585 | -525 | -474 | -376 | -370 | -293 | -281 | -297 | -270 | -406 | -468 | -550 |
| Profit before tax | 179 | 882 | 509 | 48 | 684 | 419 | 807 | 579 | 243 | 1.067 | 918 | 961 | 633 | -273 |
| Tax | -65 | 96 | 100 | 308 | 153 | 94 | 179 | 129 | 55 | 236 | 207 | 319 | 140 | -59 |
| Net profit | 244 | 786 | 408 | -260 | 531 | 325 | 628 | 450 | 188 | 831 | 711 | 642 | 493 | -213 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.902 | 12.866 | 16.482 | 15.892 | 15.321 | 15.558 | 16.311 | 16.062 | 15.997 | 15.574 | 16.425 | 16.604 | 16.323 | 16.025 |
| Equity | — | 4.168 | 4.576 | 4.316 | 4.798 | 5.123 | 5.751 | 6.201 | 6.290 | 6.521 | 6.732 | 7.375 | 7.868 | 7.654 |
| Long-term debt | 7.246 | 6.190 | 7.338 | 6.360 | 3.968 | 4.630 | 4.307 | 7.437 | 7.807 | 4.077 | 3.297 | 4.358 | 3.319 | 3.465 |
| Short-term debt | 6.723 | 6.520 | 6.550 | 6.633 | 5.990 | 6.784 | 6.994 | 4.533 | 3.788 | 3.874 | 5.278 | 3.534 | 3.757 | 3.543 |
| Total debt | 13.969 | 12.710 | 11.906 | 11.575 | 10.523 | 11.414 | 11.301 | 11.970 | 11.595 | 7.951 | 8.575 | 7.892 | 7.076 | 7.008 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Management | Management | 1996 | — | — |
NE Founder | Founder | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PORS TECH ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kennet Pors | Management | 0 companies |
| Niels Ettrup Lange | Founder | 0 companies |