| Revenue | DKK 63K | -8% |
| EBITDA | DKK 63K | -8% |
| Net profit | DKK 42K | -5% |
| Total assets | DKK 1,5M | +0% |
| Equity | DKK 472K | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 115 | 97 | 34 | 113 | 101 | 106 | 114 | 75 | 84 | 56 | 73 | 68 | 63 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 84 | 113 | 30 | 156 | 115 | 167 | 135 | 89 | 64 | 233 | 73 | 68 | 63 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 84 | 113 | 30 | 156 | 115 | 167 | 135 | 89 | 64 | 233 | 73 | 68 | 63 |
| Net financials | -71 | -58 | -62 | -49 | -47 | -37 | -27 | -30 | -21 | -18 | -9 | -12 | -9 |
| Profit before tax | 13 | 55 | -32 | 107 | 68 | 130 | 108 | 59 | 43 | 214 | 64 | 56 | 53 |
| Tax | 3 | 14 | -7 | 24 | 15 | 29 | 24 | 14 | 10 | 19 | 14 | 13 | 12 |
| Net profit | 10 | 41 | -25 | 83 | 53 | 102 | 84 | 45 | 33 | 196 | 50 | 44 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.249 | 2.239 | 2.268 | 2.290 | 2.294 | 2.357 | 2.376 | 2.398 | 2.370 | 1.530 | 1.530 | 1.530 | 1.530 |
| Equity | 126 | 167 | 142 | 225 | 277 | 379 | 463 | 508 | 441 | 337 | 387 | 430 | 472 |
| Long-term debt | 1.822 | 1.786 | 1.764 | 1.748 | 1.794 | 1.709 | 1.625 | 1.546 | 1.405 | 885 | 826 | 767 | 707 |
| Short-term debt | 301 | 286 | 362 | 313 | 215 | 247 | 261 | 315 | 499 | 292 | 301 | 317 | 334 |
| Total debt | 2.123 | 2.072 | 2.126 | 2.060 | 2.009 | 1.956 | 1.886 | 1.861 | 1.904 | 1.177 | 1.127 | 1.084 | 1.042 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2007 | — | — |
SS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ITWorks Holding ApS | Company | 50.0% | 50.0% | 2018 |
JP HØJER HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Højer Pedersen | Management | 0 companies |
| Steffen Schou Bojer | Management | 0 companies |