| Revenue | DKK 28,7M | -5% |
| EBITDA | DKK 232K | +127% |
| Net profit | DKK -52K | +94% |
| Total assets | DKK 4,3M | -19% |
| Equity | DKK -1,5M | -4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45.865 | 43.812 | 28.945 | 33.607 | 42.266 | 52.547 | 41.121 | 31.810 | 34.741 | 40.424 | 6.185 | 30.173 | 28.715 |
| Staff expenses | -12.527 | -11.816 | -4.450 | -4.834 | -5.604 | -8.163 | -8.655 | -7.179 | -5.799 | -6.974 | -7.076 | -5.513 | -3.781 |
| EBITDA | 806 | -1.491 | -197 | 1.645 | 3.204 | 2.710 | 861 | 54 | 1.202 | 2.609 | -891 | -867 | 232 |
| Depreciation & amort. | 191 | -210 | -81 | -81 | -72 | -21 | -11 | -6 | -6 | -6 | -6 | -0 | -0 |
| EBIT | 615 | -1.701 | -278 | 1.564 | 3.132 | 2.689 | 850 | 48 | 1.196 | 2.602 | -898 | -867 | 232 |
| Net financials | -208 | -243 | -159 | -146 | -100 | 12 | -18 | -16 | 1 | -14 | -173 | -258 | -295 |
| Profit before tax | 407 | -1.943 | -438 | 1.419 | 3.032 | 2.701 | 832 | 32 | 1.197 | 2.588 | -1.071 | -1.125 | -63 |
| Tax | 130 | -327 | -97 | 342 | 687 | 604 | 186 | 8 | 272 | 577 | -224 | -243 | -11 |
| Net profit | 277 | -1.616 | -341 | 1.077 | 2.345 | 2.097 | 646 | 23 | 924 | 2.011 | -847 | -882 | -52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.396 | 8.101 | 6.254 | 10.551 | 13.756 | 19.328 | 11.301 | 9.618 | 11.244 | 9.087 | 4.078 | 5.226 | 4.258 |
| Equity | 309 | -969 | -1.310 | -233 | 2.112 | 4.209 | 1.855 | 1.878 | 2.803 | 3.614 | -533 | -1.415 | -1.467 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 186 | 510 | 0 | 108 | 0 | 0 |
| Short-term debt | 10.087 | 9.070 | 7.564 | 10.784 | 11.582 | 15.119 | 9.446 | 7.554 | 7.931 | 5.474 | 4.503 | 6.641 | 5.725 |
| Total debt | 10.087 | 9.070 | 7.564 | 10.784 | 11.582 | 15.119 | 9.446 | 7.740 | 8.442 | 5.474 | 4.611 | 6.641 | 5.725 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KB Audit | Audit | 2002 | — | — |
FG Management | Management | 2002 | — | — |
SL Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
Cv Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EPICO-IT A/S | Company | 100.0% | 100.0% | 2025 |
| Individual | 5.0% | 5.0% | 2016 | |
Birgitte Rygaard Holding ApS | Company | 33.3% | 33.3% | 2024 |
TWINS GROUP ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michelle Gutheil Mark | Chief Executive Officer | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Finn Geisler | Management | 0 companies |
| Steen Lund Christiansen | Chief Executive Officer | 0 companies |
| Christian van Roon Thomsen | Management | 0 companies |
| Jens Morten Hansen | Chairman | 0 companies |
| Mogens Christian Hugo | Board of Directors | 0 companies |
| Vagn Thorup | Chairman | 0 companies |
| René Lindegaard Klint Olsen | Board of Directors | 0 companies |
| Tim Wolff Jacobsen | Board of Directors | 0 companies |
| Lars Christian Siewertsen | Board of Directors | 0 companies |