| Revenue | DKK 17,8M | +19% |
| EBITDA | DKK 2,5M | +261% |
| Net profit | DKK 1,2M | +4360% |
| Total assets | DKK 20M | +20% |
| Equity | DKK 4,4M | +37% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.310 | 6.135 | 6.756 | 6.747 | 8.414 | 7.909 | 9.052 | 10.596 | 10.504 | 9.860 | 12.279 | 14.964 | 17.821 |
| Staff expenses | -4.537 | -5.373 | -7.946 | -7.275 | -6.586 | -7.008 | -7.551 | -9.732 | -10.437 | -10.839 | -12.033 | -14.283 | -15.360 |
| EBITDA | 448 | 762 | -1.189 | -528 | 1.828 | 901 | 1.501 | 865 | 67 | -980 | 246 | 681 | 2.461 |
| Depreciation & amort. | -0 | -239 | -93 | -266 | -765 | -370 | -169 | -194 | -62 | -80 | -234 | -717 | -1.035 |
| EBIT | 448 | 523 | -1.282 | -794 | 1.063 | 531 | 1.332 | 671 | 5 | -1.060 | 12 | -37 | 1.426 |
| Net financials | 42 | 47 | 34 | 1 | -1 | -3 | -9 | 22 | -104 | -26 | 20 | 57 | 200 |
| Profit before tax | 490 | 570 | -1.248 | -793 | 1.062 | 528 | 1.323 | 693 | -99 | -1.086 | 31 | 21 | 1.625 |
| Tax | 127 | 136 | -322 | -189 | 236 | 121 | 292 | 158 | -63 | -354 | -109 | -6 | 429 |
| Net profit | 363 | 435 | -926 | -604 | 826 | 407 | 1.031 | 535 | -36 | -732 | 140 | 27 | 1.197 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.332 | 6.360 | 5.700 | 5.153 | 5.392 | 5.729 | 8.477 | 7.533 | 9.774 | 10.374 | 10.342 | 16.685 | 19.992 |
| Equity | — | 3.943 | 2.617 | 2.013 | 2.839 | 3.246 | 4.277 | 3.812 | 3.776 | 3.044 | 3.184 | 3.211 | 4.407 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 388 | 874 | 0 | 403 | 0 | 0 |
| Short-term debt | 1.209 | 2.338 | 2.808 | 2.803 | 2.392 | 2.401 | 4.170 | 3.334 | 4.963 | 6.624 | 5.781 | 12.371 | 14.496 |
| Total debt | 1.209 | 2.338 | 2.808 | 2.803 | 2.392 | 2.401 | 4.170 | 3.721 | 5.838 | 6.624 | 6.184 | 12.371 | 14.496 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
CE | Audit | 1998 | — | — |
HJ Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 100.0% | 100.0% | 2024 | |
OMIKRON PI IOTA HOLDING ApS | Company | 33.3% | 33.3% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Hans Jørgen Birk Lynggaard | Management | 0 companies |
| Jonas Marcus Hansson | Board of Directors | 0 companies |
| Axel Tobias Antius | Chairman | 0 companies |
| Jens Pilgaard | Board of Directors | 0 companies |
| Anna Helena Bramstorp | Board of Directors | 0 companies |
| Jens Gunnar Molin | Chairman | 0 companies |
| Jens Bjerregaard | Board of Directors | 0 companies |
| Jakob Hall | Board of Directors | 0 companies |
| Jeffrey Francis Bartoletti | Board of Directors | 0 companies |
| Kim Siggaard | Board of Directors | 0 companies |
| Leo Larsen Alting | Board of Directors | 0 companies |
| Stephen Pavlosky | Chairman | 0 companies |
| Jens Jönsson | Board of Directors | 0 companies |
| Lars Göran Andersson | Chairman | 0 companies |
| Jens Peter Tetens Jahn | Board of Directors | 0 companies |
| Otto Frederik Spliid | Board of Directors | 0 companies |