| Revenue | DKK 18M | +44% |
| EBITDA | DKK 3,4M | +51% |
| Net profit | DKK 2,8M | +27% |
| Total assets | DKK 74,5M | +11% |
| Equity | DKK 23,7M | +13% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.713 | 12.053 | 12.876 | 21.239 | 14.303 | 8.717 | 11.129 | 11.753 | 11.358 | 13.055 | 12.249 | 14.729 | 12.535 | 18.042 |
| Staff expenses | -7.321 | -8.853 | -9.580 | -16.082 | -10.761 | -6.433 | -7.381 | -7.375 | -7.463 | -9.273 | -9.430 | -9.828 | -10.285 | -14.635 |
| EBITDA | 3.391 | 3.199 | 3.297 | 5.156 | 3.541 | 2.284 | 3.748 | 4.378 | 3.895 | 3.782 | 2.819 | 4.901 | 2.250 | 3.407 |
| Depreciation & amort. | -37 | -36 | -24 | -9 | -11 | -505 | -1.035 | -2.850 | -702 | -730 | -730 | -802 | -802 | -820 |
| EBIT | 3.354 | 3.164 | 3.273 | 5.148 | 3.530 | 1.780 | 2.713 | 1.529 | 3.192 | 3.052 | 2.089 | 4.099 | 1.448 | 2.588 |
| Net financials | 821 | 1.163 | 1.237 | -455 | -864 | 438 | 1.479 | -1.351 | -1.323 | -767 | -193 | -661 | 1.414 | 1.188 |
| Profit before tax | 4.175 | 4.327 | 4.509 | 4.692 | 2.666 | 2.217 | 4.192 | 177 | 1.870 | 2.285 | 1.896 | 3.438 | 2.862 | 3.775 |
| Tax | 1.061 | 1.112 | 1.199 | 1.129 | 636 | 560 | 1.153 | 882 | 657 | 667 | -920 | 776 | 642 | 963 |
| Net profit | 3.114 | 3.215 | 3.310 | 3.563 | 2.030 | 1.657 | 3.039 | -705 | 1.212 | 1.619 | 2.817 | 2.662 | 2.220 | 2.813 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.534 | 82.766 | 66.604 | 71.135 | 77.189 | 127.930 | 160.839 | 102.848 | 64.713 | 65.668 | 63.553 | 59.030 | 67.163 | 74.525 |
| Equity | 23.243 | 26.458 | 29.768 | 33.331 | 35.361 | 37.018 | 40.057 | 39.397 | 11.610 | 13.228 | 16.045 | 18.707 | 20.927 | 23.740 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 913 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 32.292 | 56.308 | 36.835 | 37.804 | 41.827 | 90.912 | 120.782 | 63.450 | 52.189 | 51.360 | 92.734 | 39.282 | 45.108 | 49.514 |
| Total debt | 32.292 | 56.308 | 36.835 | 37.804 | 41.827 | 90.912 | 120.782 | 63.450 | 53.102 | 51.360 | 47.508 | 40.323 | 46.235 | 50.785 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Management | Management | 2003 | — | — |
AC Management | Management | 2008 | — | — |
CJ Management | Management | 2003 | — | — |
CW Management | Management | 2010 | — | — |
IS Founder | Founder | 2003 | — | — |
PB Management | Management | 2003 | — | — |
BM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
BP Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Hjortebjerg | Management | 0 companies |
| Alexander Christian Horst Forssman | Management | 0 companies |
| Christoph Jenni | Management | 0 companies |
| Christian Waida | Management | 0 companies |
| Ixos Software AG | Founder | 0 companies |
| Poul Brockdorff Holm | Management | 0 companies |
| Brenda Morris | Chief Executive Officer | 0 companies |
| Bo Petersen | Chief Executive Officer | 0 companies |
| Alexander Forssman | Board of Directors | 0 companies |
| Tazewell Southgate Rowe | Board of Directors | 0 companies |
| Peter Rau | Board of Directors | 0 companies |
| Ulla Franziska Neunzert | Board of Directors | 0 companies |
| Walter Karl Christof Köhler | Chairman | 0 companies |
| Gordon Allan Davies | Board of Directors | 0 companies |
| John Marshall Doolittle | Chairman | 0 companies |
| Richard Gailer | Board of Directors | 0 companies |
| John Shackleton | Board of Directors | 0 companies |
| Madhu Ranganathan | Chairman | 0 companies |
| John Shackleton | Chairman | 0 companies |
| John Anthony Kirkham | Chairman | 0 companies |
| Michael Fernando Acedo | Chairman | 0 companies |
| Simon Khosla | Chairman | 0 companies |