| Revenue | DKK 36,4M | +64% |
| EBITDA | DKK 8,1M | +246% |
| Net profit | DKK 4,4M | +266% |
| Total assets | DKK 54,2M | +0% |
| Equity | DKK 41,5M | +1% |
| Employees | 35 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 55.711 | 63.569 | 91.431 | 79.548 | 53.597 | 40.838 | 57.779 | 49.887 | 29.497 | 40.707 | 30.839 | 22.103 | 36.356 |
| Staff expenses | -50.567 | -48.702 | -54.748 | -54.408 | -56.667 | -47.659 | -50.570 | -39.933 | -29.600 | -31.597 | -29.098 | -27.621 | -28.286 |
| EBITDA | 5.144 | 14.866 | 36.683 | 25.140 | -3.070 | -6.821 | 7.209 | 9.954 | -104 | 9.110 | 1.740 | -5.518 | 8.070 |
| Depreciation & amort. | -10.737 | -4.833 | -4.881 | -3.045 | -2.625 | -2.233 | -2.074 | -1.568 | -1.064 | -1.398 | -1.273 | -1.129 | -285 |
| EBIT | -5.593 | 10.034 | 31.802 | 22.096 | -5.694 | -9.054 | 5.135 | 8.386 | -1.167 | 7.712 | 467 | -6.647 | 7.785 |
| Net financials | -1.907 | 2.834 | 3.053 | 484 | -3.750 | 2.100 | -1.093 | -1.794 | 1.597 | 1.053 | -395 | 2.602 | -2.777 |
| Profit before tax | -7.500 | 12.867 | 34.856 | 22.580 | -9.444 | -6.954 | 4.042 | 6.593 | 430 | 8.765 | 72 | -4.045 | 5.009 |
| Tax | -1.619 | 2.988 | 8.271 | 5.078 | -2.111 | -1.512 | 903 | 1.292 | -38 | 1.937 | 416 | -1.422 | 652 |
| Net profit | -5.881 | 9.879 | 26.585 | 17.501 | -7.333 | -5.442 | 3.139 | 5.301 | 468 | 6.827 | -344 | -2.623 | 4.357 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 90.119 | 107.217 | 137.814 | 154.691 | 138.941 | 130.664 | 136.527 | 51.249 | 54.224 | 61.310 | 54.929 | 54.407 | 54.206 |
| Equity | 66.424 | 76.303 | 102.888 | 120.389 | 113.056 | 107.614 | 110.753 | 33.266 | 40.234 | 47.061 | 43.717 | 41.094 | 41.451 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.454 | 3.750 | 3.879 | 3.835 | 3.849 | 3.969 | 4.045 |
| Short-term debt | 22.015 | 28.686 | 32.164 | 30.142 | 22.738 | 21.771 | 23.157 | 13.278 | 9.534 | 9.824 | 7.092 | 9.111 | 8.448 |
| Total debt | 22.015 | 28.686 | 32.164 | 30.142 | 22.738 | 21.771 | 24.611 | 17.027 | 13.414 | 13.659 | 10.941 | 13.080 | 12.493 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Deputy | Deputy | 2020 | — | — |
LC Management | Management | 2006 | — | — |
KI Management | Management | 2002 | — | — |
BM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JW Audit | Audit | 2002 | — | — |
HG Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
KI Deputy | Deputy | 2013 | — | — |
KB Deputy | Deputy | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Deputy Chairman | 2009 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cryptera Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Feilskov | Deputy | 0 companies |
| Lars Clausen | Management | 0 companies |
| Kaj Ingvar Christiansen | Management | 0 companies |
| Brian Marcetto Schleisner | Chief Executive Officer | 0 companies |
| Jan Wright | Audit | 0 companies |
| Henrik Gregersen | Chief Executive Officer | 0 companies |
| Kenneth Ipsen | Deputy | 0 companies |
| Kristian Bjørseth | Deputy | 0 companies |
| Charlotte Primdahl | Board of Directors | 0 companies |
| Jean-March Pincemaille | Chairman | 0 companies |
| Mette Kamsvåg Grimstad | Board of Directors | 0 companies |
| Bettina Hansen | Board of Directors | 0 companies |
| Erling Aaes-Jørgensen | Board of Directors | 0 companies |
| Joël Chevillard | Board of Directors | 0 companies |
| Torben Ellgaard | Board of Directors | 0 companies |
| Holger Hamann | Board of Directors | 0 companies |
| Nils Erik Lindskrog Smith | Chairman | 0 companies |
| Catherine Diana Thomas | Board of Directors | 0 companies |
| Thomas Bjørnstad | Deputy Chairman | 0 companies |
| Corinne Laporte | Board of Directors | 0 companies |
| Kim Pedersen | Board of Directors | 0 companies |
| Nicholas John Parsons | Board of Directors | 0 companies |
| Jörg Uwe Engelhardt | Chairman | 0 companies |
| Bassem Bouzid | Chairman | 0 companies |
| Joerg Uwe Engelkardt | Chairman | 0 companies |
| Carsten Lindekrantz | Board of Directors | 0 companies |
| Morten Schmidt | Board of Directors | 0 companies |
| Mads Pauli Ringkjøbing-Christiansen | Board of Directors | 0 companies |
| Grahame Edward Hannah | Board of Directors | 0 companies |
| Lars Juhl | Board of Directors | 0 companies |
| Jean-Paul Jainsky | Chairman | 0 companies |
| Frode Åsheim | Chairman | 0 companies |
| Uwe Kurt Arthur Krause | Chairman | 0 companies |
| Martin Milling | Board of Directors | 0 companies |
| Serge Patrice Zybach | Board of Directors | 0 companies |
| Joern Foerster | Board of Directors | 0 companies |
| Olaf Carl Ehrenskjöld | Board of Directors | 0 companies |
| Martin Ferdinand Stamm | Board of Directors | 0 companies |
| Nisheet Gupta | Board of Directors | 0 companies |
| Jonathan Bradley Leiken | Board of Directors | 0 companies |
| Øyvind Apelland | Chairman | 0 companies |
| Claus Sjælland Nørgaard | Chairman | 0 companies |
| Jason Scott Hollander | Board of Directors | 0 companies |
| Peter Thomsen | Board of Directors | 0 companies |
| Lars Gøran Dørum Østmoe | Board of Directors | 0 companies |
| Benjamin Bruun | Board of Directors | 0 companies |
| Jacon Scott Hollander | Board of Directors | 0 companies |
| Valérie Madaleine Mordelet ép Mazeli | Board of Directors | 0 companies |
| Joerg Uwe Engelhardt | Chairman | 0 companies |
| Michael Damgaard Jensen | Board of Directors | 0 companies |
| Erik Tomren | Board of Directors | 0 companies |