| Revenue | DKK 277K | -38% |
| EBITDA | DKK 277K | -37% |
| Net profit | DKK 197K | -37% |
| Total assets | DKK 11,3M | +0% |
| Equity | DKK 11M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.422 | 2.537 | 2.252 | 2.858 | 3.054 | 2.775 | 3.019 | 2.392 | 2.499 | 2.497 | 2.413 | 447 | 277 |
| Staff expenses | -1.693 | -1.607 | -1.483 | -1.882 | -2.145 | -2.112 | -2.103 | -2.123 | -2.098 | -2.085 | -2.124 | -8 | -0 |
| EBITDA | 1.728 | 930 | 769 | 975 | 909 | 663 | 1.115 | 269 | 401 | 412 | 288 | 439 | 277 |
| Depreciation & amort. | -74 | -74 | -74 | -74 | -37 | -0 | 100 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.654 | 856 | 696 | 902 | 873 | 663 | 1.015 | 269 | 401 | 412 | 288 | 439 | 277 |
| Net financials | -142 | -132 | -110 | -142 | -101 | -121 | -540 | -117 | -53 | -89 | -28 | -33 | -22 |
| Profit before tax | 1.513 | 725 | 586 | 760 | 771 | 542 | 476 | 152 | 348 | 323 | 260 | 406 | 255 |
| Tax | 195 | 158 | 160 | 180 | 171 | 122 | 201 | 39 | 79 | 74 | 62 | 93 | 57 |
| Net profit | 461 | 567 | 426 | 580 | 600 | 420 | 275 | 113 | 269 | 249 | 198 | 313 | 197 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.560 | 15.014 | 14.711 | 12.786 | 11.824 | 11.112 | 11.982 | 14.064 | 11.070 | 12.964 | 11.447 | 11.265 | 11.305 |
| Equity | 6.796 | 7.363 | 7.789 | 8.369 | 8.969 | 9.389 | 9.664 | 9.777 | 10.046 | 10.295 | 10.493 | 10.806 | 11.004 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.764 | 7.651 | 6.923 | 4.417 | 2.855 | 1.724 | 2.307 | 4.287 | 1.024 | 2.670 | 954 | 459 | 302 |
| Total debt | 5.764 | 7.651 | 6.923 | 4.417 | 2.855 | 1.724 | 2.307 | 4.287 | 1.024 | 2.670 | 954 | 459 | 302 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2002 | — | — |
ST Management | Management | 2002 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
TJ Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VISION SOFTWARE ApS | Company | 66.7% | 66.7% | 2004 |
IBSEN INVEST ApS | Company | 10.0% | 10.0% | 2004 |
FALK IT HOLDING ApS | Company | 10.0% | 10.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Anita Brammer | Management | 0 companies |
| Steen Torben Vøler | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Torben John Brammer | Management | 0 companies |
| Niels Anker Rasmussen | Board of Directors | 0 companies |
| Michael Falk | Board of Directors | 0 companies |
| Per Alexis Ibsen | Board of Directors | 0 companies |