| Revenue | DKK 615K | -27% |
| EBITDA | DKK 409K | -29% |
| Net profit | DKK 8K | -95% |
| Total assets | DKK 1,8M | +5% |
| Equity | DKK 964K | -4% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.611 | 2.490 | 2.326 | 2.363 | 2.508 | 2.770 | 2.442 | 3.255 | 3.222 | 937 | 698 | 847 | 615 |
| Staff expenses | -2.164 | -2.258 | -2.196 | -2.318 | -2.437 | -2.698 | -2.980 | -3.217 | -2.946 | -192 | -170 | -273 | -207 |
| EBITDA | 447 | 232 | 131 | 45 | 71 | 72 | -538 | 38 | 276 | 745 | 528 | 575 | 409 |
| Depreciation & amort. | -198 | -0 | -0 | -3 | -5 | -5 | -2 | -0 | -203 | -413 | -413 | -413 | -413 |
| EBIT | 249 | 232 | 131 | 42 | 66 | 67 | -540 | 38 | 73 | 332 | 115 | 161 | -5 |
| Net financials | 2 | 5 | 4 | -2 | -3 | -10 | -6 | -14 | -27 | -24 | -9 | 16 | 15 |
| Profit before tax | 250 | 236 | 135 | 40 | 63 | 57 | -546 | 25 | 46 | 308 | 105 | 178 | 10 |
| Tax | 64 | 62 | 28 | 8 | -1 | 14 | -118 | 5 | 14 | 111 | -33 | 39 | 3 |
| Net profit | 186 | 175 | 106 | 33 | 64 | 44 | -428 | 19 | 32 | 197 | 138 | 139 | 8 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.181 | 1.848 | 1.626 | 1.706 | 1.820 | 2.020 | 1.500 | 2.065 | 2.915 | 2.263 | 1.872 | 1.742 | 1.827 |
| Equity | 1.322 | 996 | 828 | 810 | 874 | 918 | 489 | 499 | 531 | 728 | 866 | 1.004 | 964 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 848 | 838 | 786 | 880 | 944 | 1.102 | 1.010 | 1.561 | 2.365 | 1.405 | 862 | 600 | 817 |
| Total debt | 848 | 838 | 786 | 880 | 944 | 1.102 | 1.010 | 1.561 | 2.365 | 1.405 | 862 | 600 | 817 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IMAGE HOUSE HOLDING A/S | Company | 66.7% | 66.7% | 2020 |
| Individual | 5.0% | 5.0% | 2010 | |
| Individual | 5.0% | 5.0% | 2004 | |
DATAIMAGE ApS | Company | 10.0% | 10.0% | 2011 |
| Individual | 5.0% | 5.0% | 2005 | |
| Individual | 5.0% | 5.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Hans Jørgen Steenberg | Chairman | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Tue Mørck | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Birgit Hougaard Lauridsen | Board of Directors | 0 companies |