| Revenue | DKK 4,1M | +2% |
| EBITDA | DKK 681K | +52% |
| Net profit | DKK 524K | +23% |
| Total assets | DKK 3M | +31% |
| Equity | DKK 1,8M | +41% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.100 | 17.008 | 15.226 | 14.230 | 10.219 | 3.996 | 4.764 | 5.051 | 6.095 | 5.047 | 5.316 | 4.816 | 4.022 | 4.123 |
| Staff expenses | -10.037 | -12.564 | -14.407 | -13.423 | -9.700 | -4.210 | -3.466 | -3.231 | -2.989 | -3.519 | -3.631 | -3.624 | -3.575 | -3.442 |
| EBITDA | 3.063 | 4.431 | 819 | 806 | 519 | -214 | 1.298 | 1.819 | 2.148 | 1.528 | 1.684 | 1.192 | 447 | 681 |
| Depreciation & amort. | 567 | 446 | 568 | 221 | 157 | -38 | -7 | -7 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.496 | 3.984 | 251 | 585 | 362 | -252 | 1.291 | 1.813 | 2.148 | 1.528 | 1.684 | 1.192 | 447 | 681 |
| Net financials | -14 | 13 | 21 | -14 | -46 | 28 | 2 | -1 | -42 | -1 | -69 | 99 | 98 | -9 |
| Profit before tax | 2.482 | 3.997 | 271 | 571 | 315 | -225 | 1.293 | 1.812 | 2.107 | 1.528 | 1.615 | 1.291 | 545 | 672 |
| Tax | 624 | 1.007 | 100 | 135 | 81 | -54 | 285 | 405 | 459 | 336 | 355 | 284 | 120 | 148 |
| Net profit | 1.858 | 2.990 | 171 | 435 | 234 | -171 | 1.009 | 1.407 | 1.648 | 1.191 | 1.260 | 1.006 | 425 | 524 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.519 | 10.574 | 7.588 | 7.061 | 6.381 | 2.577 | 2.500 | 3.709 | 3.708 | 3.291 | 3.198 | 2.949 | 2.295 | 3.004 |
| Equity | 2.855 | 5.845 | 3.341 | 3.776 | 4.010 | 1.739 | 1.609 | 2.017 | 2.264 | 1.792 | 1.952 | 1.858 | 1.283 | 1.807 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 336 | 355 | 284 | 119 | 146 |
| Short-term debt | 3.664 | 4.729 | 3.247 | 3.169 | 2.371 | 838 | 890 | 1.692 | 1.443 | 1.163 | 892 | 807 | 893 | 1.050 |
| Total debt | 3.664 | 4.729 | 3.247 | 3.169 | 2.371 | 838 | 890 | 1.692 | 1.443 | 1.499 | 1.247 | 1.091 | 1.012 | 1.197 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
OD Founder | Founder | 2005 | — | — |
VH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pragmasoft Holding ApS | Company | 100.0% | 100.0% | 2017 |
PRAGMASOFT A/S | Company | 33.3% | 33.3% | 2017 |
KRATH TRADING ApS | Company | 25.0% | 25.0% | 2013 |
O. MANSFELD INVEST ApS | Company | 25.0% | 25.0% | 2013 |
PRAGMAINVEST ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Michael Sjørslev Pedersen | Chief Executive Officer | 0 companies |
| Ole Dahl Mansfeld | Founder | 0 companies |
| Vibeke Hansen | Chief Executive Officer | 0 companies |
| Henning Voldstedlund Thuesen | Board of Directors | 0 companies |
| Svend Erik Baadsgaard | Board of Directors | 0 companies |
| Bjørn Kjær Klinggaard | Board of Directors | 0 companies |
| Morten Krath | Chairman | 0 companies |
| Tais Alexander Nissen | Board of Directors | 0 companies |