| Revenue | DKK 31,2M | +30% |
| EBITDA | DKK 14,1M | +69% |
| Net profit | DKK 4,1M | +616% |
| Total assets | DKK 65,6M | +4% |
| Equity | DKK 28M | +94% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.567 | 16.103 | 21.866 | 13.594 | 16.621 | 25.545 | 23.671 | 27.295 | 13.297 | 21.589 | 27.054 | 23.981 | 31.179 |
| Staff expenses | -12.949 | -10.677 | -12.057 | -10.831 | -10.956 | -14.251 | -13.232 | -15.866 | -14.082 | -13.022 | -15.343 | -15.656 | -17.118 |
| EBITDA | 3.618 | 5.425 | 9.809 | 2.763 | 5.664 | 11.293 | 10.439 | 11.428 | -785 | 8.567 | 11.711 | 8.325 | 14.062 |
| Depreciation & amort. | -511 | -560 | -632 | -541 | -609 | -798 | -509 | -798 | -920 | -868 | -5.382 | -5.406 | -4.988 |
| EBIT | 3.107 | 4.865 | 9.178 | 2.222 | 5.056 | 10.495 | 9.931 | 10.630 | -1.705 | 7.699 | 6.328 | 2.920 | 9.074 |
| Net financials | -1.129 | -910 | -9.758 | -403 | 225 | -969 | 122 | -8.907 | -245 | 314 | -372 | -2.610 | -2.531 |
| Profit before tax | 1.978 | 3.955 | -580 | 1.820 | 5.281 | 9.527 | 10.053 | 21.678 | -1.950 | 8.013 | 5.956 | 310 | 6.543 |
| Tax | 496 | 981 | 1.900 | 425 | 1.155 | 2.096 | 2.212 | 2.581 | -422 | 1.771 | 2.274 | 1.096 | 2.487 |
| Net profit | 1.482 | 2.974 | -2.481 | 1.395 | 4.125 | 7.431 | 7.841 | 19.097 | -1.528 | 6.242 | 3.682 | -786 | 4.056 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.763 | 38.359 | 26.834 | 29.826 | 32.907 | 41.468 | 45.904 | 50.047 | 37.293 | 36.995 | 76.624 | 63.170 | 65.618 |
| Equity | 5.710 | 4.684 | 9.103 | 10.498 | 12.923 | 20.354 | 24.395 | 37.493 | 28.264 | 25.307 | 15.236 | 14.450 | 28.006 |
| Long-term debt | 17.596 | 6.193 | 2.555 | 0 | 0 | 0 | 0 | 0 | 0 | 570 | 570 | 570 | 0 |
| Short-term debt | 8.418 | 27.415 | 15.120 | 19.228 | 19.911 | 21.114 | 21.368 | 12.358 | 8.888 | 10.923 | 60.641 | 48.021 | 37.244 |
| Total debt | 26.014 | 33.608 | 17.675 | 19.228 | 19.911 | 21.114 | 21.368 | 12.358 | 8.888 | 11.493 | 61.212 | 48.592 | 37.244 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
AI Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MO Management | Management | 1997 | — | — |
CD Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PE Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 1996 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2026 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
COMBILENT HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Annika Irene Isaksson | Chief Executive Officer | 0 companies |
| Mats Olof Gustavsson | Management | 0 companies |
| Claus Dall-Hansen | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ingrid Maria Stenmark | Board of Directors | 0 companies |
| Clas Harald Hjalmar Hjalmarsson | Board of Directors | 0 companies |
| Kristina Elisabeth Axberg | Board of Directors | 0 companies |
| Bertil Peter Persson | Board of Directors | 0 companies |
| Jørgen Vilhelm Løvenørn Bardenfleth | Chairman | 0 companies |
| Sara Helena Elfsson | Chairman | 0 companies |
| Leif Cort Ottesen | Board of Directors | 0 companies |
| Niklas Alden | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| David Conway Richardson | Chairman | 0 companies |
| Michel Marie Thiébaut Hertz | Board of Directors | 0 companies |
| Erik Mattias Nyström | Chairman | 0 companies |
| Lene Trier | Board of Directors | 0 companies |
| Kaj Juul-Pedersen | Chairman | 0 companies |
| Leif Johnny Alvarsson | Chairman | 0 companies |
| Dorrit Dall-Hansen | Board of Directors | 0 companies |
| Tomas Patrik Stolpe | Chairman | 0 companies |
| Jesper Trier | Board of Directors | 0 companies |
| Maria Helene Åström | Board of Directors | 0 companies |
| Gustav Ruda | Board of Directors | 0 companies |
| Jesper Knud Lacoppidan | Deputy Chairman | 0 companies |
| Jimmy Oskar Hogberg | Board of Directors | 0 companies |
| Martin Karl Johnson | Board of Directors | 0 companies |
| Ole Høeg Niss | Chairman | 0 companies |
| Hans Erik Lundhagen | Board of Directors | 0 companies |
| Gustav Ruda | Board of Directors | 0 companies |
| Carl Johan Oluf Lundberg | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Jimmy Oskar Högsberg | Chairman | 0 companies |
| Martin Buhl | Board of Directors | 0 companies |
| Dennis Kim Willer | Deputy Chairman | 0 companies |
| Claus Kongsted Nielsen | Board of Directors | 0 companies |
| Ole Mørk Lauridsen | Board of Directors | 0 companies |