| Revenue | DKK 24,4M | -15% |
| EBITDA | DKK 1,7M | +3% |
| Net profit | DKK 746K | -24% |
| Total assets | DKK 12,2M | -8% |
| Equity | DKK 6,7M | +13% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.009 | 5.885 | 4.431 | — | 4.603 | 7.800 | 7.958 | 9.444 | 10.693 | 8.476 | 12.301 | 22.430 | 28.722 | 24.377 |
| Staff expenses | -6.223 | -4.930 | -5.748 | -4.824 | -3.975 | -4.467 | -5.645 | -6.206 | -6.930 | -6.744 | -10.698 | -18.194 | -27.040 | -22.649 |
| EBITDA | 2.786 | 955 | -1.317 | -915 | 629 | 3.333 | 2.314 | 3.238 | 3.463 | 1.732 | 1.565 | 4.236 | 1.682 | 1.728 |
| Depreciation & amort. | -11 | 89 | -811 | -64 | -15 | -48 | -104 | -61 | -62 | -94 | -84 | -81 | -679 | -832 |
| EBIT | 2.776 | 866 | -2.128 | -978 | 613 | 3.284 | 2.210 | 3.177 | 3.401 | 1.638 | 1.481 | 4.155 | 1.002 | 896 |
| Net financials | 8 | -0 | -33 | -62 | -39 | -3 | -8 | -14 | -17 | -29 | -6 | 19 | 34 | 1 |
| Profit before tax | 2.784 | 866 | -2.160 | -1.040 | 575 | 3.281 | 2.201 | 3.163 | 3.384 | 1.609 | 1.474 | 4.174 | 1.036 | 898 |
| Tax | 701 | 190 | -502 | -0 | -0 | 628 | 491 | 701 | 773 | 355 | 343 | 828 | 61 | 152 |
| Net profit | 2.083 | 676 | -1.658 | -1.040 | 575 | 2.653 | 1.710 | 2.462 | 2.611 | 1.254 | 1.131 | 3.346 | 975 | 746 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.892 | 2.590 | 1.274 | 346 | 1.272 | 2.831 | 3.608 | 4.558 | 3.454 | 7.279 | 4.001 | 15.189 | 13.306 | 12.179 |
| Equity | 2.258 | 802 | -136 | -1.176 | 198 | 1.202 | 1.911 | 2.873 | 984 | 2.238 | 1.631 | 4.977 | 5.952 | 6.698 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 216 | 478 | 0 | 0 | 3.522 | 1.720 | 88 |
| Short-term debt | 1.630 | 1.625 | 1.410 | 1.522 | 1.073 | 1.626 | 1.697 | 1.469 | 1.982 | 5.041 | 2.370 | 5.792 | 4.539 | 4.145 |
| Total debt | 1.630 | 1.625 | 1.410 | 1.522 | 1.073 | 1.626 | 1.697 | 1.684 | 2.460 | 5.041 | 2.370 | 9.313 | 6.259 | 4.233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
SK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
SM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMG Invest ApS | Company | 90.0% | 100.0% | 2025 |
FORSIKRINGENS DATACENTER A/S | Company | 100.0% | 100.0% | 2013 |
Russ Holding ApS | Company | 10.0% | 0.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Krogh | Chief Executive Officer | 0 companies |
| Sam Kondo Steffensen | Chief Executive Officer | 0 companies |
| Jeppe Klausen | Chief Executive Officer | 0 companies |
| Susanne Møllegaard Jørgensen | Management | 0 companies |
| Lars Lysdal Jensen | Chairman | 0 companies |
| Birgitte Hass | Chairman | 0 companies |
| Lars Præstegaard | Board of Directors | 0 companies |
| Louise Sparf-Bruun | Board of Directors | 0 companies |
| Allan Michael Luplau | Board of Directors | 0 companies |
| Christian Rosbæk | Board of Directors | 0 companies |
| Nicolai Meelby Bach Jensen | Board of Directors | 0 companies |
| Andreas Frøland | Chairman | 0 companies |
| Rikke Søgaard Larsen | Board of Directors | 0 companies |
| Dorte Hallager | Board of Directors | 0 companies |
| Kathrine Skjøtt Bredahl | Board of Directors | 0 companies |
| Per Erik Sørensen | Chairman | 0 companies |
| Anders Kunze Bønding | Board of Directors | 0 companies |
| Marlene Winther Plas Thorsen | Board of Directors | 0 companies |
| Karsten Højer | Board of Directors | 0 companies |
| Birthe Elkjær | Chairman | 0 companies |
| Bettina Kyhl | Board of Directors | 0 companies |