| Revenue | DKK 720K | +25% |
| EBITDA | DKK 720K | +25% |
| Net profit | DKK 560K | +24% |
| Total assets | DKK 657K | +19% |
| Equity | DKK 614K | +22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.053 | 6.325 | 6.173 | 3.571 | 2.945 | 2.578 | 2.557 | 2.764 | 2.792 | 2.110 | 1.894 | 1.357 | 578 | 720 |
| Staff expenses | -4.068 | -2.095 | -1.397 | -1.200 | -1.142 | -1.235 | -1.166 | -1.407 | -1.474 | -1.176 | -852 | -830 | -0 | -0 |
| EBITDA | -656 | 2.160 | 1.862 | 1.216 | 1.803 | 1.343 | 1.391 | 1.357 | 1.317 | 934 | 1.041 | 527 | 577 | 720 |
| Depreciation & amort. | 102 | -36 | -7 | -67 | -3 | -3 | -3 | -3 | -3 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -758 | 2.124 | 1.854 | 1.149 | 1.800 | 1.341 | 1.388 | 1.354 | 1.315 | 934 | 1.041 | 527 | 577 | 720 |
| Net financials | 256 | 112 | -5 | -10 | -12 | -12 | -14 | -3 | -5 | -11 | -7 | -0 | -0 | -0 |
| Profit before tax | 799 | 2.236 | 1.849 | 1.139 | 1.788 | 1.329 | 1.375 | 1.351 | 1.310 | 923 | 1.034 | 527 | 577 | 719 |
| Tax | 199 | 530 | 455 | 268 | 395 | 294 | 303 | 297 | 290 | 203 | 227 | 116 | 127 | 159 |
| Net profit | 600 | 1.706 | 1.394 | 872 | 1.393 | 1.035 | 1.071 | 1.054 | 1.020 | 720 | 807 | 411 | 451 | 560 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.407 | 1.871 | 3.126 | 2.078 | 2.521 | 1.806 | 1.814 | 1.850 | 2.656 | 1.587 | 1.411 | 968 | 552 | 657 |
| Equity | 2.361 | 767 | 766 | 1.638 | 2.131 | 1.546 | 1.597 | 1.557 | 1.527 | 1.227 | 1.316 | 911 | 504 | 614 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 446 | 804 | 965 | 440 | 390 | 260 | 217 | 293 | 1.129 | 360 | 95 | 57 | 48 | 43 |
| Total debt | 446 | 1.104 | 2.360 | 440 | 390 | 260 | 217 | 293 | 1.129 | 360 | 95 | 57 | 48 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
NB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ACTIVE ApS | Company | 33.3% | 33.3% | 2013 |
SOFTCONS ApS | Company | 33.3% | 33.3% | 2013 |
OPUS MAGUS ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Jensen | Chief Executive Officer | 0 companies |
| Nicolas Büchert | Chief Executive Officer | 0 companies |
| Henrik Hartvig Jørgensen | Board of Directors | 0 companies |
| Ove Leth-Sørensen | Chairman | 0 companies |
| Michael Ringholm Sundgaard | Chairman | 0 companies |
| Allan Vittrup | Chairman | 0 companies |
| Jørgen Aqe Møller | Board of Directors | 0 companies |
| Hans-Jørgen Terp Flyger | Board of Directors | 0 companies |
| Aputsiak Niels Janussen | Board of Directors | 0 companies |
| Jon Lee Kierkegaard | Board of Directors | 0 companies |
| Javed Alam | Board of Directors | 0 companies |
| Frank Leerdrup Hansen | Board of Directors | 0 companies |
| Henrik Erdman Gabel | Board of Directors | 0 companies |