| Revenue | DKK 8,9M | -21% |
| EBITDA | DKK 422K | -21% |
| Net profit | DKK 354K | -47% |
| Total assets | DKK 10,6M | -8% |
| Equity | DKK 9,7M | +4% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.334 | 17.582 | 17.802 | 15.499 | 12.600 | 8.820 | 11.466 | 10.794 | 11.215 | 13.773 | 14.842 | 18.724 | 11.253 | 8.854 |
| Staff expenses | -8.592 | -13.350 | -13.908 | -12.387 | -9.767 | -6.331 | -7.536 | -8.006 | -9.141 | -11.603 | -11.925 | -13.685 | -8.050 | -6.327 |
| EBITDA | 694 | 827 | 865 | 738 | 598 | 420 | 546 | 514 | 534 | 656 | 707 | 812 | 536 | 422 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 694 | 827 | 865 | 738 | 598 | 420 | 546 | 514 | 534 | 656 | 707 | 812 | 536 | 422 |
| Net financials | -49 | 3 | 26 | -24 | -5 | -67 | -141 | -87 | -112 | 31 | -51 | 129 | 379 | 80 |
| Profit before tax | 645 | 830 | 890 | 714 | 593 | 353 | 405 | 428 | 422 | 686 | 656 | 941 | 914 | 502 |
| Tax | 197 | 250 | 272 | 201 | -0 | 85 | 102 | 114 | 98 | 167 | 168 | 229 | 250 | 148 |
| Net profit | 448 | 580 | 619 | 513 | 593 | 268 | 303 | 313 | 324 | 520 | 488 | 712 | 664 | 354 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.591 | 9.261 | 8.522 | 8.773 | 8.190 | 8.956 | 8.764 | 8.710 | 10.462 | 11.216 | 10.230 | 13.238 | 11.508 | 10.566 |
| Equity | 3.560 | 4.141 | 4.759 | 5.273 | 5.718 | 5.986 | 6.289 | 6.602 | 6.926 | 7.446 | 7.934 | 8.646 | 9.310 | 9.664 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 293 | 930 | 940 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.030 | 5.121 | 3.763 | 3.501 | 250 | 2.970 | 2.475 | 1.815 | 2.606 | 2.829 | 2.296 | 4.592 | 2.199 | 902 |
| Total debt | 3.030 | 5.121 | 3.763 | 3.501 | 2.472 | 2.970 | 2.475 | 2.108 | 3.536 | 3.770 | 2.296 | 4.592 | 2.199 | 902 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2013 | — | — |
JN | Founder | 2001 | — | — |
MA Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HEWLETT-PACKARD ApS | Company | 100.0% | 100.0% | 2026 |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 10.0% | 2026 | |
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Johannes Wilhelmus Albers | Management | 0 companies |
| Juniper Networks International, Inc | Founder | 0 companies |
| Mark Adrian Burrows | Management | 0 companies |
| Marcel Gani | Board of Directors | 0 companies |
| Carsten Regner Nielsen | Chairman | 0 companies |
| Ketan Kumar Vithalbhai Rambhai Patel | Chairman | 0 companies |
| Catherine Patricia Portman | Board of Directors | 0 companies |
| Lisa Catherine Berry | Board of Directors | 0 companies |
| Stephen Patrick Byrne | Board of Directors | 0 companies |
| Louise Karlskov Kaasgaard | Board of Directors | 0 companies |
| Leonard Clayton Armstrong | Board of Directors | 0 companies |
| Kenneth Cleo Sweeney | Board of Directors | 0 companies |
| Mitchell Lee Gaynor | Board of Directors | 0 companies |
| Terrance Floyd Spidell | Board of Directors | 0 companies |