| Revenue | DKK 17,3M | +32% |
| EBITDA | DKK 9,5M | +38% |
| Net profit | DKK 7,1M | +39% |
| Total assets | DKK 29M | +69% |
| Equity | DKK 12M | +763% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9.241 | — | 4.925 | 6.939 | 7.389 | 7.639 | 8.410 | 9.089 | 7.269 | 16.413 | 21.131 | 13.169 | 17.345 |
| Staff expenses | -4.542 | -0 | -2.913 | -3.077 | -2.955 | -2.344 | -2.902 | -3.860 | -3.890 | -4.816 | -5.029 | -6.288 | -7.864 |
| EBITDA | -4.690 | 0 | 1.642 | 3.863 | 4.435 | 5.295 | 5.509 | 5.229 | 3.379 | 11.597 | 16.103 | 6.881 | 9.480 |
| Depreciation & amort. | -5 | -0 | -0 | -0 | -4 | -9 | -9 | -13 | -11 | -19 | -19 | -19 | -8 |
| EBIT | -4.694 | 0 | 1.642 | 3.863 | 4.430 | 5.287 | 5.500 | 5.216 | 3.369 | 11.578 | 16.084 | 6.862 | 9.472 |
| Net financials | -68 | 0 | 12 | 58 | -62 | -254 | -49 | -21 | -133 | 57 | 555 | -324 | -244 |
| Profit before tax | -4.760 | 0 | 1.654 | 3.921 | 4.369 | 5.032 | 5.451 | 5.195 | 3.236 | 11.635 | 16.639 | 6.538 | 9.228 |
| Tax | -1.190 | -0 | 423 | 926 | 961 | 1.109 | 1.201 | 1.144 | 712 | 2.583 | 3.785 | 1.438 | 2.157 |
| Net profit | -3.570 | 0 | 1.230 | 2.995 | 3.408 | 3.923 | 4.250 | 4.051 | 2.524 | 9.052 | 12.854 | 5.100 | 7.071 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.165 | 0 | 4.992 | 12.877 | 20.334 | 10.638 | 12.273 | 13.615 | 14.194 | 23.478 | 12.430 | 17.161 | 28.992 |
| Equity | 739 | 0 | 3.066 | 6.061 | 9.468 | 5.391 | 6.141 | 9.317 | 10.679 | 14.731 | 485 | 1.385 | 11.956 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 304 | 0 | 0 | 0 | 0 |
| Short-term debt | -3.426 | 0 | 1.926 | 6.816 | 10.866 | 5.247 | 6.132 | 4.197 | 3.211 | 8.747 | 11.945 | 15.776 | 16.022 |
| Total debt | -3.426 | 0 | 1.926 | 6.816 | 10.866 | 5.247 | 6.132 | 4.297 | 3.515 | 8.747 | 11.945 | 15.776 | 16.022 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Decision Focus Partner Holding ApS | Company | 100.0% | 100.0% | 2021 |
Atlas Future ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Tollerup | Chief Executive Officer | 0 companies |