| Revenue | DKK 95,3M | -12% |
| EBITDA | DKK 9,5M | -61% |
| Net profit | DKK 354K | -97% |
| Total assets | DKK 77,7M | -15% |
| Equity | DKK 36,7M | -24% |
| Employees | 78 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 134.871 | 147.453 | 135.184 | 120.852 | 114.825 | 113.672 | 104.160 | 104.450 | 140.314 | 106.366 | 107.856 | 95.296 |
| Staff expenses | -80.484 | -80.895 | -83.167 | -71.685 | -71.388 | -69.161 | -67.971 | -61.595 | -58.584 | -66.462 | -64.163 | -61.726 |
| EBITDA | 24.336 | 30.626 | 26.436 | 27.269 | 22.649 | 29.926 | 23.257 | 29.766 | 66.865 | 20.138 | 24.337 | 9.455 |
| Depreciation & amort. | -25.799 | -25.592 | -26.680 | -27.326 | -18.787 | -15.385 | -12.633 | -10.732 | -19.141 | -7.633 | -7.770 | -9.078 |
| EBIT | -1.464 | 5.034 | -244 | -57 | 3.863 | 14.542 | 10.624 | 19.034 | 47.725 | 12.505 | 16.567 | 377 |
| Net financials | -5.678 | -4.475 | -3.798 | -3.492 | -3.400 | -417 | -1.005 | -123 | -914 | -906 | 162 | 46 |
| Profit before tax | -7.141 | 559 | -4.041 | -3.549 | 463 | 14.124 | 9.618 | 18.911 | 46.810 | 11.599 | 16.729 | 423 |
| Tax | 609 | 1.149 | 104 | 1.376 | 1.210 | 3.613 | 2.093 | 4.191 | 10.228 | 2.533 | 3.639 | 69 |
| Net profit | -7.750 | -590 | -4.145 | -4.924 | -748 | 10.511 | 7.525 | 14.719 | 36.583 | 9.066 | 13.090 | 354 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 184.538 | 164.626 | 145.321 | 118.982 | 109.785 | 111.869 | 95.028 | 111.509 | 138.809 | 107.422 | 91.874 | 77.707 |
| Equity | 11.723 | 11.133 | 6.988 | 2.063 | 1.316 | 11.826 | 19.351 | 34.071 | 80.144 | 50.210 | 48.300 | 36.654 |
| Long-term debt | 99.795 | 79.085 | 67.985 | 60.200 | 48.941 | 37.974 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73.020 | 74.408 | 70.348 | 56.719 | 59.528 | 62.069 | 75.677 | 77.438 | 57.998 | 54.562 | 39.527 | 37.011 |
| Total debt | 172.815 | 153.493 | 138.334 | 116.919 | 108.469 | 100.043 | 75.677 | 77.438 | 57.998 | 54.562 | 39.527 | 37.011 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CG Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
KP Founder | Founder | 2005 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2010 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
FORMPIPE SOFTWARE HOLDING A/S | Company | 100.0% | 100.0% | 2005 |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Gullits Ernst | Chief Executive Officer | 0 companies |
| Kenn Petersen | Founder | 0 companies |
| Jakob Holmen Kraglund | Chief Executive Officer | 0 companies |
| Thomas Bo á Porta | Chief Executive Officer | 0 companies |
| Lars Dybkjær | Deputy Chairman | 0 companies |
| Jack David Peterman | Board of Directors | 0 companies |
| Torben Brandt Munch | Board of Directors | 0 companies |
| Carl Christian Quintus Sundin | Chairman | 0 companies |
| Joakim Edward Göran Alfredson | Board of Directors | 0 companies |
| Anders Stahl Eriksen | Deputy Chairman | 0 companies |
| Simon Svarrer | Chairman | 0 companies |
| Michael Vinther | Chairman | 0 companies |
| Sophie Elisabeth Reinius | Board of Directors | 0 companies |
| Carsten Dilling | Chairman | 0 companies |
| Anders Terp | Board of Directors | 0 companies |
| Edouard Robert Marie Didier | Chairman | 0 companies |
| Nils Magnus Svenningson | Chairman | 0 companies |