| Revenue | DKK 2,6M | +17% |
| EBITDA | DKK -269K | +64% |
| Net profit | DKK -170K | +78% |
| Total assets | DKK 4,4M | -3% |
| Equity | DKK 2,9M | -5% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.457 | 2.637 | 4.159 | 3.507 | 2.886 | 3.113 | 4.757 | 2.293 | 2.553 | 4.018 | 2.082 | 2.192 | 2.565 |
| Staff expenses | -2.218 | -2.276 | -2.435 | -2.648 | -3.015 | -2.776 | -2.627 | -2.439 | -2.543 | -3.036 | -3.238 | -2.909 | -2.834 |
| EBITDA | -215 | 361 | 1.723 | 859 | -130 | 336 | 2.131 | -146 | 11 | 982 | -1.259 | -752 | -269 |
| Depreciation & amort. | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -227 | 361 | 1.723 | 859 | -130 | 336 | 2.131 | -146 | 11 | 982 | -1.259 | -752 | -269 |
| Net financials | -183 | 4 | -35 | -59 | 47 | 97 | 59 | 31 | 123 | 74 | -34 | -22 | 99 |
| Profit before tax | -243 | 365 | 1.688 | 800 | -82 | 434 | 2.190 | -115 | 133 | 1.055 | -1.294 | -773 | -170 |
| Tax | -63 | 90 | 420 | 201 | -13 | 98 | 492 | -21 | 31 | 232 | -0 | -0 | -0 |
| Net profit | -180 | 275 | 1.269 | 599 | -69 | 335 | 1.698 | -94 | 102 | 823 | -1.294 | -773 | -170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.046 | 4.385 | 6.860 | 7.210 | 6.175 | 6.983 | 8.897 | 7.423 | 7.143 | 7.046 | 5.478 | 4.589 | 4.430 |
| Equity | 2.072 | 2.347 | 3.616 | 3.315 | 3.246 | 3.581 | 5.279 | 4.885 | 4.827 | 5.651 | 3.857 | 3.084 | 2.914 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.975 | 2.038 | 3.245 | 3.895 | 2.929 | 3.402 | 3.618 | 2.538 | 2.316 | 1.395 | 1.621 | 1.505 | 1.516 |
| Total debt | -1.975 | 2.038 | 3.245 | 3.895 | 2.929 | 3.402 | 3.618 | 2.538 | 2.316 | 1.395 | 1.621 | 1.505 | 1.516 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Founder | Founder | 2003 | — | — |
AR Audit | Audit | 2003 | — | — |
CS Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Torben Skov ApS | Company | 50.0% | 50.0% | 2018 |
Chris S. Holding ApS | Company | 50.0% | 50.0% | 2018 |
Abalus ApS | Company | 33.3% | 33.3% | 2015 |
VISIONLINE HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Dencker Norup | Founder | 0 companies |
| ACTIV REVISION | Audit | 0 companies |
| Christian Skou | Chief Executive Officer | 0 companies |
| Torben Skov | Board of Directors | 0 companies |