| Revenue | DKK 5,7M | +5% |
| EBITDA | DKK 3,4M | +10% |
| Net profit | DKK 2,7M | +10% |
| Total assets | DKK 7,6M | +0% |
| Equity | DKK 6,3M | +4% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 994 | 1.615 | 3.795 | 3.302 | 3.255 | 3.863 | 3.492 | 4.361 | 4.634 | 8.549 | 6.426 | 5.464 | 5.717 |
| Staff expenses | -969 | -945 | -1.439 | -1.643 | -1.514 | -1.898 | -2.003 | -2.049 | -2.165 | -2.237 | -2.159 | -2.412 | -2.367 |
| EBITDA | 25 | 670 | 2.356 | 1.658 | 1.741 | 1.965 | 1.488 | 2.313 | 2.469 | 6.312 | 4.267 | 3.051 | 3.350 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 25 | 670 | 2.356 | 1.658 | 1.741 | 1.965 | 1.488 | 2.313 | 2.469 | 6.312 | 4.267 | 3.051 | 3.350 |
| Net financials | -3 | -6 | -82 | -4 | 133 | 20 | -68 | -31 | -38 | -635 | -185 | 125 | 267 |
| Profit before tax | 22 | 664 | 2.274 | 1.655 | 1.873 | 1.985 | 1.421 | 2.281 | 2.431 | 6.047 | 4.082 | 3.176 | 3.617 |
| Tax | 7 | 166 | 600 | 396 | 312 | 426 | 275 | 499 | 536 | 1.330 | 898 | 699 | 893 |
| Net profit | 16 | 498 | 1.674 | 1.259 | 1.561 | 1.559 | 1.146 | 1.782 | 1.894 | 4.716 | 3.184 | 2.478 | 2.724 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 575 | 1.545 | 3.802 | 2.859 | 4.763 | 5.437 | 4.960 | 5.763 | 7.247 | 11.228 | 9.256 | 7.657 | 7.625 |
| Equity | 476 | 974 | 2.147 | 1.706 | 2.267 | 2.826 | 2.972 | 3.754 | 4.649 | 7.365 | 6.549 | 6.026 | 6.250 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52 | 95 | 0 | 0 | 0 | 0 |
| Short-term debt | 99 | 571 | 1.655 | 1.153 | 2.496 | 2.611 | 1.988 | 1.956 | 2.504 | 3.863 | 2.708 | 1.630 | 1.375 |
| Total debt | 99 | 571 | 1.655 | 1.153 | 2.496 | 2.611 | 1.988 | 2.008 | 2.599 | 3.863 | 2.708 | 1.630 | 1.375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2008 | — | — |
TH Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAXWARE ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kelvin Robert Carman | Management | 0 companies |
| Torben Hamann Jensen | Management | 0 companies |