| Revenue | DKK 27,4M | -14% |
| EBITDA | DKK 5,6M | -2% |
| Net profit | DKK 1,1M | -25% |
| Total assets | DKK 20M | +1% |
| Equity | DKK 16,5M | +7% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31.420 | 21.888 | 13.910 | 13.501 | 13.214 | 14.283 | 13.804 | 13.104 | 18.851 | 23.854 | 26.760 | 31.774 | 27.410 |
| Staff expenses | -28.292 | -18.743 | -12.399 | -11.170 | -11.957 | -12.691 | -12.405 | -12.107 | -16.072 | -19.215 | -22.180 | -26.088 | -21.809 |
| EBITDA | 3.128 | 3.145 | 1.512 | 2.331 | 1.256 | 1.592 | 1.400 | 997 | 2.779 | 4.639 | 4.580 | 5.686 | 5.565 |
| Depreciation & amort. | -1.468 | -1.084 | -992 | -807 | -327 | -291 | -349 | -451 | -1.484 | -2.146 | -3.305 | -3.654 | -3.774 |
| EBIT | 1.660 | 2.061 | 519 | 1.524 | 929 | 1.301 | 1.051 | 546 | 1.295 | 2.493 | 1.274 | 2.032 | 1.792 |
| Net financials | -76 | -23 | -6 | 9 | -5 | -69 | 25 | -106 | -210 | -277 | -254 | -169 | -407 |
| Profit before tax | 1.584 | 2.038 | 513 | 1.534 | 924 | 1.232 | 1.076 | 440 | 1.085 | 2.216 | 1.020 | 1.863 | 1.384 |
| Tax | -0 | 439 | 103 | 439 | 159 | 213 | 201 | 61 | 51 | 366 | -13 | 328 | 237 |
| Net profit | 1.584 | 1.599 | 410 | 1.094 | 765 | 1.019 | 875 | 379 | 1.034 | 1.850 | 1.032 | 1.535 | 1.147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.872 | 10.639 | 9.416 | 9.188 | 11.035 | 11.250 | 11.794 | 11.975 | 15.741 | 18.690 | 17.462 | 19.795 | 20.038 |
| Equity | 3.755 | 5.354 | 5.765 | 6.859 | 7.624 | 8.643 | 9.517 | 9.897 | 10.931 | 12.781 | 13.814 | 15.349 | 16.496 |
| Long-term debt | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.483 | 1.268 | 1.146 |
| Short-term debt | 7.066 | 5.285 | 3.652 | 2.330 | 3.411 | 2.608 | 2.277 | 2.078 | 4.774 | 5.784 | 2.053 | 3.178 | 2.396 |
| Total debt | 7.117 | 5.285 | 3.652 | 2.330 | 3.411 | 2.608 | 2.277 | 2.078 | 4.774 | 5.784 | 3.536 | 4.446 | 3.542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HY Management | Management | 2016 | — | — |
BS Management | Management | 2013 | — | — |
MN Management | Management | 2006 | — | — |
GL Management | Management | 2015 | — | — |
WY Management | Management | 2022 | — | — |
TG Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2015 | |
RADIOCOMP ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Hsin-Chieh Yen | Management | 0 companies |
| Bjarne Skak Bossen | Management | 0 companies |
| Mogens Nørgaard | Management | 0 companies |
| Ger Ling | Management | 0 companies |
| Wu, Yeong-Chin | Management | 0 companies |
| Thomas Gerner Nørgaard | Chief Executive Officer | 0 companies |
| Chiu, Shu-Ching | Board of Directors | 0 companies |
| Henrik Revsbech Dam | Board of Directors | 0 companies |
| Yu, Sheng-Hsiung | Board of Directors | 0 companies |
| Hans Mikael Von Hertzen | Board of Directors | 0 companies |
| Jesper Jarlbæk | Chairman | 0 companies |
| Steen Lønberg Jørgensen | Chairman | 0 companies |
| Hsin-Chieh Yen | Board of Directors | 0 companies |
| Chi-Cha Hsieh | Board of Directors | 0 companies |
| Shr-Jin Wei | Board of Directors | 0 companies |
| Hui-Lin Chi | Board of Directors | 0 companies |
| Tage Rasmussen | Board of Directors | 0 companies |
| Jakob Rybak-Andersen | Board of Directors | 0 companies |