| Revenue | DKK 3,9M | +14% |
| EBITDA | DKK 249K | +54% |
| Net profit | DKK 156K | +48% |
| Total assets | DKK 7,1M | +12% |
| Equity | DKK 4,9M | +3% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.640 | 3.150 | 4.580 | 3.419 | 3.901 |
| Staff expenses | -2.877 | -3.302 | -3.956 | -3.257 | -3.652 |
| EBITDA | 763 | -152 | 624 | 162 | 249 |
| Depreciation & amort. | -107 | -108 | -223 | -54 | -101 |
| EBIT | 656 | -261 | 401 | 107 | 147 |
| Net financials | -29 | -39 | -25 | 28 | 56 |
| Profit before tax | 627 | -300 | 376 | 135 | 204 |
| Tax | 139 | -65 | 87 | 30 | 47 |
| Net profit | 489 | -235 | 289 | 105 | 156 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.644 | 5.580 | 6.553 | 6.330 | 7.079 |
| Equity | 4.542 | 4.308 | 4.597 | 4.702 | 4.858 |
| Long-term debt | 363 | 233 | 77 | 0 | 87 |
| Short-term debt | 713 | 1.040 | 1.880 | 1.595 | 2.135 |
| Total debt | 1.075 | 1.272 | 1.957 | 1.595 | 2.221 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
IS Management | Management | 2001 |
| Former (4) | ||
KB Audit | Audit | 2001 – 2001 |
VC Management | Management | 2001 – 2001 |
OH Management | Management | 2001 – 2003 |
HO Management | Management | 2003 – 2010 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Inge Sommer | Management | 0 companies |
| Ole Hebeltoft Nielsen | Management | 0 companies |
| Henrik Ole Boye | Management | 0 companies |