| Revenue | DKK 1,2M | +17% |
| EBITDA | DKK 154K | +1032% |
| Net profit | DKK 120K | +473% |
| Total assets | DKK 2,2M | +10% |
| Equity | DKK 1,5M | +9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.697 | 1.590 | 1.668 | 1.460 | 1.677 | 1.182 | 885 | 633 | 668 | 1.823 | 1.206 | 998 | 1.169 |
| Staff expenses | -1.057 | -1.530 | -1.265 | -1.244 | -1.310 | -1.341 | -294 | -391 | -502 | -1.291 | -980 | -1.014 | -1.015 |
| EBITDA | 640 | 60 | 403 | 216 | 367 | -158 | 591 | 241 | 167 | 533 | 226 | -17 | 154 |
| Depreciation & amort. | -115 | -98 | -88 | -46 | -68 | -82 | -61 | -53 | -23 | -3 | -0 | -0 | -0 |
| EBIT | 525 | -37 | 315 | 169 | 299 | -240 | 530 | 188 | 144 | 530 | 226 | -17 | 154 |
| Net financials | 7 | 1 | 4 | -8 | 1 | -3 | -3 | -3 | -8 | -16 | -23 | -20 | -1 |
| Profit before tax | 532 | -37 | 319 | 161 | 300 | -243 | 527 | 185 | 135 | 514 | 203 | -37 | 153 |
| Tax | -31 | 20 | 71 | 36 | 66 | -53 | 116 | 41 | 31 | 113 | 46 | -5 | 33 |
| Net profit | 563 | -56 | 248 | 125 | 234 | -189 | 411 | 144 | 105 | 401 | 157 | -32 | 120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.495 | 1.660 | 2.126 | 2.363 | 1.708 | 1.359 | 1.664 | 1.600 | 1.953 | 2.686 | 2.690 | 2.007 | 2.205 |
| Equity | 308 | 251 | 500 | 625 | 359 | 170 | 581 | 725 | 830 | 1.231 | 1.388 | 1.356 | 1.475 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.187 | 1.409 | 1.627 | 1.738 | 1.349 | 1.189 | 1.083 | 875 | 1.123 | 1.456 | 1.303 | 652 | 729 |
| Total debt | 1.187 | 1.409 | 1.627 | 1.738 | 1.349 | 1.189 | 1.083 | 875 | 1.123 | 1.456 | 1.303 | 652 | 729 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2004 | — | — |
VC Management | Management | 2004 | — | — |
JB Management | Management | 2009 | — | — |
NF Management | Management | 2013 | — | — |
BC Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BACKUP 112 ApS | Company | 33.3% | 33.3% | 2016 |
| Individual | 25.0% | 25.0% | 2013 | |
| Individual | 20.0% | 20.0% | 2010 | |
| Individual | 10.0% | 10.0% | 2010 | |
TECHBIZ ApS | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Joakim Bach Friis | Management | 0 companies |
| Nikolaj Friis Krøyer | Management | 0 companies |
| Brian Christensen | Management | 0 companies |
| Poul Kvist Christensen | Chairman | 0 companies |