| Revenue | DKK 161,4M | +0% |
| EBITDA | DKK 4,3M | +29% |
| Net profit | DKK 3,2M | +29% |
| Total assets | DKK 31,6M | +42% |
| Equity | DKK 5,8M | +18% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.094 | 5.035 | 55.328 | 63.432 | 81.004 | 85.310 | 113.285 | 116.572 | 105.702 | 91.447 | 118.684 | 161.637 | 161.425 |
| Staff expenses | -3.887 | -4.885 | -6.845 | -7.784 | -8.453 | -9.460 | -11.900 | -12.015 | -11.929 | -12.102 | -12.543 | -17.208 | -17.589 |
| EBITDA | -793 | 150 | 651 | 1.242 | 1.369 | 80 | 683 | 310 | 1.640 | -679 | 1.413 | 3.346 | 4.328 |
| Depreciation & amort. | -19 | -28 | -49 | -80 | -266 | -270 | -315 | -196 | -156 | -94 | -149 | -179 | -351 |
| EBIT | -812 | 122 | 602 | 1.163 | 1.103 | -190 | 368 | 114 | 1.484 | -773 | 1.264 | 3.168 | 3.978 |
| Net financials | -4 | -89 | -81 | -91 | -108 | -106 | -85 | -72 | -5 | 47 | -38 | 126 | 234 |
| Profit before tax | -816 | 33 | 520 | 1.071 | 995 | -295 | 283 | 42 | 1.479 | -725 | 1.226 | 3.376 | 4.211 |
| Tax | -200 | 43 | 147 | 277 | 226 | -34 | 83 | 34 | 346 | 2 | 276 | 864 | 963 |
| Net profit | -617 | -10 | 373 | 795 | 769 | -261 | 200 | 8 | 1.134 | -727 | 950 | 2.512 | 3.248 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.454 | 5.198 | 8.284 | 8.972 | 23.037 | 15.006 | 20.395 | 20.835 | 15.374 | 12.270 | 20.321 | 22.314 | 31.638 |
| Equity | 243 | 383 | 757 | 1.451 | 2.047 | 1.510 | 1.710 | 1.718 | 2.281 | 1.411 | 2.360 | 4.872 | 5.757 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.198 | 1.286 | 1.318 |
| Short-term debt | 3.211 | 4.815 | 7.519 | 7.397 | 20.892 | 13.432 | 18.644 | 19.102 | 13.092 | 10.859 | 16.739 | 16.125 | 24.563 |
| Total debt | 3.211 | 4.815 | 7.519 | 7.397 | 20.892 | 13.432 | 18.644 | 19.102 | 13.092 | 10.859 | 17.938 | 17.412 | 25.881 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FI Audit | Audit | 2005 | — | — |
JA Founder | Founder | 2005 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Netsolutions Holding ApS | Company | 100.0% | 100.0% | 2021 |
OI CONSULTING HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
COPENHAGEN-LIVING ApS | Company | 10.0% | 10.0% | 2013 |
KJØRNÆS INVEST ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Israelsen | Audit | 0 companies |
| Jacob Appel | Founder | 0 companies |
| Henrik Herman Koska | Chief Executive Officer | 0 companies |
| Morten Boel Sigurdsson | Board of Directors | 0 companies |
| Tonny Nielsen | Board of Directors | 0 companies |
| Søren Elmann Ingerslev | Chairman | 0 companies |