| Revenue | DKK 24,6M | +26% |
| EBITDA | DKK 2,1M | -72% |
| Net profit | DKK 1,6M | -73% |
| Total assets | DKK 11,7M | -16% |
| Equity | DKK 1,7M | -45% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.171 | 12.322 | 11.532 | 13.199 | 13.884 | 12.233 | 14.200 | 15.106 | 18.877 | 19.543 | 24.644 |
| Staff expenses | -8.429 | -11.416 | -11.815 | -12.480 | -13.258 | -12.706 | -11.368 | -11.186 | -12.873 | -11.872 | -6.794 |
| EBITDA | 1.556 | 845 | -374 | 702 | 626 | -473 | 2.592 | 3.920 | 5.996 | 7.666 | 2.134 |
| Depreciation & amort. | 88 | 166 | 188 | 148 | 175 | -392 | -216 | -82 | -133 | -154 | -46 |
| EBIT | 1.469 | 679 | -562 | 555 | 451 | -865 | 2.376 | 3.837 | 5.863 | 7.512 | 2.088 |
| Net financials | -3 | -30 | -62 | -59 | -30 | -50 | -68 | -7 | -41 | -64 | -49 |
| Profit before tax | 1.466 | 649 | -624 | 496 | 421 | -914 | 2.308 | 3.830 | 5.822 | 7.447 | 2.039 |
| Tax | 405 | 207 | -117 | 130 | 100 | -221 | 541 | 870 | 1.292 | 1.651 | 453 |
| Net profit | 1.061 | 443 | -507 | 366 | 321 | -694 | 1.767 | 2.960 | 4.530 | 5.797 | 1.586 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.386 | 5.229 | 4.358 | 5.056 | 4.768 | 5.575 | 6.807 | 8.560 | 16.070 | 13.949 | 11.697 |
| Equity | 1.287 | 1.730 | 1.223 | 1.389 | 1.050 | 356 | 816 | 826 | 916 | 3.103 | 1.711 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 726 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.599 | 3.499 | 3.135 | 3.468 | 3.058 | 4.493 | 5.991 | 7.734 | 15.154 | 10.846 | 9.986 |
| Total debt | 3.099 | 3.499 | 3.135 | 3.668 | 3.718 | 5.219 | 5.991 | 7.734 | 15.154 | 10.846 | 9.986 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2021 | — | — |
FL Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MEUS ApS | Company | 50.0% | 50.0% | 2008 |
KREWALD HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
Unit IT Holding A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Johnnie Krewald | Management | 0 companies |
| Flemming Larsen | Management | 0 companies |
| Mark Frihagen | Chairman | 0 companies |
| Jan Ladefoged | Board of Directors | 0 companies |
| Allan Rene Harding | Board of Directors | 0 companies |