| Revenue | DKK 47,2M | +387% |
| EBITDA | DKK -677K | -423% |
| Net profit | DKK -803K | -560% |
| Total assets | DKK 15,8M | -21% |
| Equity | DKK 8,8M | -8% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.589 | 8.792 | 11.049 | 6.231 | 5.039 | 13.698 | 13.322 | 27.881 | 28.059 | 36.779 | 36.555 | 40.685 | 9.690 | 47.210 |
| Staff expenses | -4.905 | -7.647 | -10.242 | -7.176 | -7.166 | -9.247 | -12.126 | -11.593 | -10.907 | -14.356 | -15.392 | -17.052 | -4.202 | -16.451 |
| EBITDA | 684 | 1.145 | 755 | -945 | -2.169 | 4.452 | 1.196 | 1.158 | 1.457 | 1.083 | 1.023 | 3.377 | 210 | -677 |
| Depreciation & amort. | -112 | -84 | 64 | 144 | -317 | -151 | -123 | -86 | -62 | -119 | -85 | -55 | -1 | -121 |
| EBIT | 572 | 1.060 | 691 | -1.090 | -2.487 | 4.301 | 1.073 | 1.072 | 1.395 | 963 | 937 | 3.322 | 208 | -798 |
| Net financials | -2 | -3 | -9 | -7 | -14 | -36 | -38 | -38 | 46 | -92 | -41 | -92 | -37 | -210 |
| Profit before tax | 569 | 1.057 | 682 | -1.096 | -2.500 | 4.265 | 1.034 | 1.034 | 1.441 | 872 | 896 | 3.230 | 171 | -1.008 |
| Tax | 144 | 268 | 171 | -8 | -0 | 221 | 237 | 227 | 317 | 192 | 198 | 746 | -4 | -205 |
| Net profit | 425 | 789 | 511 | -1.089 | -2.500 | 4.044 | 797 | 807 | 1.124 | 679 | 699 | 2.484 | 175 | -803 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.617 | 6.458 | 6.070 | 4.474 | 6.410 | 10.159 | 9.709 | 8.505 | 11.371 | 14.188 | 17.741 | 18.842 | 20.100 | 15.784 |
| Equity | 1.564 | 2.353 | 2.414 | 1.325 | -1.175 | 2.869 | 3.666 | 4.474 | 5.597 | 6.277 | 6.975 | 9.459 | 9.634 | 8.831 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 372 | 1.078 | 4 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.044 | 4.089 | 3.656 | 3.148 | 1.287 | 7.290 | 6.043 | 3.660 | 4.673 | 7.878 | 10.742 | 9.362 | 10.466 | 6.953 |
| Total debt | 3.044 | 4.089 | 3.656 | 3.148 | 7.585 | 7.290 | 6.043 | 4.032 | 5.750 | 7.882 | 10.742 | 9.362 | 10.466 | 6.953 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2025 | — | — |
SW Management | Management | 2009 | — | — |
JG Management | Management | 2018 | — | — |
TK Management | Management | 2006 | — | — |
PC Management | Management | 2005 | — | — |
JS Management | Management | 2018 | — | — |
LG Management | Management | 2005 | — | — |
RI Management | Management | 2003 | — | — |
TB Management | Management | 2009 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
OA Management | Management | 2015 | — | — |
JF Management | Management | 2009 | — | — |
CC Management | Management | 2025 | — | — |
MK Management | Management | 2020 | — | — |
JW Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
TECHSALG ApS | Company | 20.0% | 20.0% | 2009 |
MESOTES HOLDING ApS | Company | 20.0% | 20.0% | 2009 |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Antonie Bruno Lo-Ré | Management | 0 companies |
| Stephen William Tiley | Management | 0 companies |
| Jacques Gilbert Marie Mangeot | Management | 0 companies |
| Torsten Knaudt | Management | 0 companies |
| Petrus Christianus Marie Deckers | Management | 0 companies |
| Jalel Souissi | Management | 0 companies |
| Luca Gnecco | Management | 0 companies |
| Robin Ijsbrandy | Management | 0 companies |
| Thomas Brandmeier | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Olli Anton Tapola | Management | 0 companies |
| Jan Flemming Jensen | Management | 0 companies |
| Christophe Christian Naillot | Management | 0 companies |
| Markku Kalervo Nopanen | Management | 0 companies |
| Joachim Walter Kellner | Management | 0 companies |