| Revenue | DKK 8,8M | -20% |
| EBITDA | DKK -290K | -305% |
| Net profit | DKK 263K | +548% |
| Total assets | DKK 7,9M | +27% |
| Equity | DKK -2,9M | +8% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.375 | 6.809 | 9.620 | 9.214 | 8.041 | 6.324 | 6.935 | 9.106 | 10.790 | 7.691 | 7.430 | 10.999 | 8.782 |
| Staff expenses | -6.049 | -7.309 | -8.253 | -8.970 | -7.043 | -6.928 | -4.850 | -6.543 | -8.562 | -9.049 | -10.657 | -10.857 | -9.073 |
| EBITDA | 326 | -500 | 1.366 | 244 | 998 | -629 | 2.084 | 2.563 | 2.228 | -1.358 | -3.227 | 142 | -290 |
| Depreciation & amort. | -352 | -179 | -118 | -56 | -7 | -34 | -61 | -114 | -7 | -27 | -44 | -42 | -61 |
| EBIT | -26 | -679 | 1.248 | 189 | 991 | -663 | 2.023 | 2.448 | 2.221 | -1.386 | -3.271 | 100 | -352 |
| Net financials | -54 | -64 | -16 | -7 | -3 | -3 | -9 | -62 | -28 | -71 | -50 | -59 | -269 |
| Profit before tax | -80 | -743 | 1.232 | 181 | 988 | -666 | 2.014 | 2.387 | 2.193 | -1.456 | -3.339 | 41 | -621 |
| Tax | -17 | -174 | 320 | 56 | 222 | -141 | 451 | 537 | 410 | 34 | 7 | -0 | -884 |
| Net profit | -63 | -569 | 912 | 125 | 766 | -525 | 1.564 | 1.850 | 1.783 | -1.491 | -3.346 | 41 | 263 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.313 | 3.171 | 4.338 | 4.361 | 4.754 | 3.545 | 5.675 | 8.309 | 7.262 | 5.799 | 5.206 | 6.234 | 7.905 |
| Equity | 395 | -173 | 739 | 714 | 1.355 | 430 | 1.994 | 2.344 | 2.627 | 136 | -3.210 | -3.169 | -2.906 |
| Long-term debt | 20 | 194 | 56 | 75 | 0 | 0 | 0 | 0 | 0 | 1.092 | 475 | 510 | 0 |
| Short-term debt | 2.918 | 3.345 | 3.599 | 3.647 | 3.399 | 3.115 | 3.681 | 5.965 | 4.635 | 4.571 | 7.940 | 8.894 | 10.811 |
| Total debt | 2.918 | 3.345 | 3.599 | 3.647 | 3.399 | 3.115 | 3.681 | 5.965 | 4.635 | 5.663 | 8.415 | 9.403 | 10.811 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2024 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
HN Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JP HØGH HOLDING ApS | Company | 33.3% | 33.3% | 2010 |
KJAER DATA HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
SEASAT A/S | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Bassø Majgaard Nielsen | Management | 0 companies |
| Kim Martinsen | Chief Executive Officer | 0 companies |
| Henrik Nyland Kjær | Management | 0 companies |
| Christian Frantsen | Board of Directors | 0 companies |
| Kaare Mylius Grønvold | Board of Directors | 0 companies |
| Carl Peter Serena Westphal Møller | Board of Directors | 0 companies |
| Michael Glavind-Kristensen | Board of Directors | 0 companies |
| Mads Ebbesen | Board of Directors | 0 companies |
| Jesper Mørck Bruun Madsen | Board of Directors | 0 companies |
| Lars Christian Zøhner | Chairman | 0 companies |
| Nikolai Saxil Nymann | Board of Directors | 0 companies |
| Henrik Brinkman Madsen | Chairman | 0 companies |
| Mike Valencia Nielsen | Chairman | 0 companies |
| Jens Peter Skovmand Høgh | Board of Directors | 0 companies |
| Lisbeth Rækby Jepsen | Board of Directors | 0 companies |