| Revenue | DKK -5,6M | -123% |
| EBITDA | DKK -12,3M | -118% |
| Net profit | DKK 4,5M | +191% |
| Total assets | DKK 141,5M | -2% |
| Equity | DKK 88,8M | +41% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82.919 | 91.758 | 105.679 | 116.010 | 138.821 | 148.806 | 162.590 | 20.140 | 21.840 | 20.112 | 24.609 | -5.575 |
| Staff expenses | -35.588 | -42.321 | -45.164 | -47.429 | -59.191 | -71.238 | -83.934 | -15.217 | -15.018 | -7.436 | -7.430 | -6.734 |
| EBITDA | 11.066 | 6.266 | 6.457 | 7.859 | 10.513 | 4.233 | 8.076 | -9.421 | -6.259 | -6.525 | -5.635 | -12.309 |
| Depreciation & amort. | -2.827 | -2.710 | -2.696 | -3.188 | -3.228 | -3.828 | -3.965 | -6.273 | -1.935 | -3.158 | -10.285 | -4.050 |
| EBIT | 8.239 | 3.556 | 3.761 | 4.671 | 7.285 | 405 | 4.111 | -15.694 | -8.194 | -9.683 | -15.920 | -16.359 |
| Net financials | -80 | -661 | -669 | -389 | -179 | -379 | -570 | 14.851 | 16.990 | 5.331 | 7.629 | 16.075 |
| Profit before tax | 8.159 | 2.895 | 3.092 | 4.303 | 7.106 | 26 | 3.541 | -843 | 8.796 | -4.352 | -8.291 | -284 |
| Tax | 998 | -15 | 100 | -213 | 1 | -1.223 | -1.016 | -2.018 | -3.533 | -402 | -3.315 | -4.790 |
| Net profit | 7.161 | 2.910 | 2.992 | 4.516 | 7.105 | 1.249 | 4.557 | 1.175 | 12.329 | -3.950 | -4.976 | 4.506 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.119 | 28.449 | 32.034 | 37.178 | 46.962 | 52.122 | 45.551 | 47.881 | 43.912 | 141.477 | 144.817 | 141.543 |
| Equity | 12.778 | 16.735 | 20.877 | 25.853 | 31.126 | 32.904 | 15.701 | 9.697 | 23.044 | 83.293 | 62.912 | 88.775 |
| Long-term debt | 21 | 0 | 0 | 0 | 0 | 0 | 1.399 | 1.211 | 0 | 10.800 | 0 | 0 |
| Short-term debt | 12.478 | 11.185 | 10.728 | 11.325 | 15.836 | 19.218 | 28.451 | 36.973 | 20.868 | 54.674 | 81.710 | 52.768 |
| Total debt | 12.499 | 11.185 | 10.728 | 11.326 | 15.836 | 19.218 | 29.850 | 38.184 | 20.868 | 54.674 | 81.710 | 52.768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
BE Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
PA Management | Management | 2000 | — | — |
RD Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
SH Management | Management | 2025 | — | — |
HD Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Esoft BidCo A/S | Company | 100.0% | 100.0% | 2022 |
HERMAND HOLDING ApS | Company | 90.0% | 90.0% | 2020 |
Esoft Systems A/S | Company | 5.0% | 5.0% | 2019 |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ian Holmgaard | Chief Executive Officer | 0 companies |
| Birte Ellen Sundbye | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| René Dines Hermand | Chief Executive Officer | 0 companies |
| Søren Holm Pedersen | Management | 0 companies |
| Hanne Dines Krogh | Management | 0 companies |
| Rune Lillie Gornitzka | Board of Directors | 0 companies |
| Allan Krogsgaard Jakobsen | Chairman | 0 companies |
| Mads Krarup Kjær | Board of Directors | 0 companies |
| Anders Ertmann | Board of Directors | 0 companies |
| Christian Johannes Gellert Nielsen | Board of Directors | 0 companies |
| Malene Hertz | Board of Directors | 0 companies |
| Torben Frigaard Rasmussen | Chairman | 0 companies |
| Sanne Wall-Gremstrup | Board of Directors | 0 companies |
| Nicholas Brace Olsen | Board of Directors | 0 companies |
| Thomas Weikop | Board of Directors | 0 companies |
| Elisabeth Henriette Grüner | Board of Directors | 0 companies |
| Jeanette Dines Hermand | Board of Directors | 0 companies |
| Michael Vinther | Board of Directors | 0 companies |
| Poul Dines | Chairman | 0 companies |
| Bjørn Strømboe Petersen | Board of Directors | 0 companies |
| Palle Viby Mogensen | Board of Directors | 0 companies |
| Agner Nørgaard Mark | Chairman | 0 companies |
| Henrik Lund-Nielsen | Board of Directors | 0 companies |
| Iben Lindhardt Fechtenburg | Board of Directors | 0 companies |
| Sten Dyrmose | Board of Directors | 0 companies |
| Palle Skov Jensen | Board of Directors | 0 companies |