| Revenue | DKK 8K | -96% |
| EBITDA | DKK 5K | -97% |
| Net profit | DKK -173K | -230% |
| Total assets | DKK 778K | -12% |
| Equity | DKK -103K | -249% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.003 | 967 | 733 | 643 | 580 | 391 | 665 | 722 | 1.155 | 862 | 687 | 346 | 186 | 8 |
| Staff expenses | -593 | -556 | -287 | -395 | -472 | -448 | -521 | -522 | -794 | -746 | -497 | -17 | -31 | -3 |
| EBITDA | 410 | 411 | 447 | 247 | 108 | -57 | 144 | 200 | 361 | 116 | 190 | 329 | 155 | 5 |
| Depreciation & amort. | 299 | -219 | 136 | 57 | 281 | 380 | -279 | -302 | -238 | -250 | -264 | -173 | -187 | -196 |
| EBIT | 112 | 193 | 310 | 190 | -172 | -437 | -135 | -102 | 122 | -134 | -74 | 156 | -32 | -190 |
| Net financials | 11 | -27 | -25 | -15 | -23 | -92 | -33 | -32 | -32 | -17 | -5 | -17 | -13 | -7 |
| Profit before tax | 122 | 166 | 286 | 175 | -195 | -364 | -124 | -133 | 90 | -151 | -79 | 139 | -44 | -197 |
| Tax | 31 | 47 | 65 | 43 | 66 | 82 | 22 | -7 | -88 | -54 | 1 | -19 | 8 | -25 |
| Net profit | 91 | 119 | 221 | 132 | -261 | -446 | -146 | -126 | 178 | -97 | -81 | 158 | -52 | -173 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.036 | 1.297 | 1.692 | 1.777 | 1.601 | 1.141 | 1.016 | 913 | 1.556 | 1.073 | 965 | 938 | 887 | 778 |
| Equity | 470 | 590 | 810 | 943 | 682 | 235 | 90 | -36 | 142 | 45 | -36 | 122 | 69 | -103 |
| Long-term debt | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 460 | 656 | 766 | 690 | 708 | 731 | 758 | 787 | 1.315 | 962 | 933 | 748 | 742 | 830 |
| Total debt | 460 | 656 | 781 | 690 | 708 | 731 | 758 | 787 | 1.315 | 962 | 933 | 748 | 742 | 830 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Management | Management | 1999 | — | — |
AS Audit | Audit | 1999 | — | — |
PA Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COMPU-TRADE HOLDING A/S | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Teglstrup Rasmussen | Management | 0 companies |
| Arne Skouboe | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Patrick Teglstrup Rasmussen | Board of Directors | 0 companies |
| Tina Arnt Rasmussen | Chairman | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Jørgen Jensen | Board of Directors | 0 companies |
| Wentzel Bohn-Willeberg | Chairman | 0 companies |
| Marianne Andersen | Board of Directors | 0 companies |
| Jeppe Øvli Øvlesen | Chairman | 0 companies |
| Ole Bjørn Ringberg-Larsen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Mads Barclay Paaskesen | Board of Directors | 0 companies |
| Ib Paaskesen | Board of Directors | 0 companies |