| Revenue | DKK 2,7M | +5% |
| EBITDA | DKK 762K | +13% |
| Net profit | DKK 593K | +13% |
| Total assets | DKK 653K | +21% |
| Equity | DKK 413K | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.531 | 3.112 | 5.569 | 3.072 | 3.262 | 2.336 | 2.554 | 2.535 | 2.652 |
| Staff expenses | -2.054 | -2.224 | -2.245 | -2.456 | -2.372 | -1.831 | -1.857 | -1.863 | -1.890 |
| EBITDA | 476 | 888 | 3.324 | 617 | 890 | 505 | 696 | 672 | 762 |
| Depreciation & amort. | 5 | -3 | -3 | -3 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 472 | 885 | 3.321 | 614 | 890 | 505 | 696 | 672 | 762 |
| Net financials | -9 | -5 | -2 | 0 | -2 | -1 | -0 | -1 | -2 |
| Profit before tax | 462 | 880 | 3.319 | 614 | 888 | 504 | 696 | 671 | 760 |
| Tax | 117 | 220 | 815 | 145 | 196 | 111 | 153 | 148 | 167 |
| Net profit | 345 | 660 | 2.504 | 469 | 692 | 393 | 543 | 523 | 593 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 924 | 913 | 1.649 | 1.057 | 666 | 693 | 519 | 540 | 653 |
| Equity | 126 | 126 | 125 | 125 | 367 | 355 | 368 | 378 | 413 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 798 | 785 | 1.523 | 932 | 299 | 337 | 151 | 161 | 240 |
| Total debt | 798 | 785 | 1.523 | 932 | 299 | 337 | 151 | 161 | 240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Management | Management | 2020 | — | — |
NS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N.H. SCHMIDT HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Individual | 50.0% | 50.0% | 2016 | |
KT ALGORITHMS HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Thomsen | Management | 0 companies |
| Niels-Henrik Schmidt | Management | 0 companies |