| Revenue | DKK 8,5M | -42% |
| EBITDA | DKK 1,7M | +8% |
| Net profit | DKK 1,4M | -46% |
| Total assets | DKK 84,4M | +1% |
| Equity | DKK 24,4M | +7% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.308 | 17.137 | 21.205 | 19.405 | 21.873 | 21.063 | 18.794 | 77.579 | 90.248 | 17.026 | 19.382 | 16.765 | 14.610 | 8.532 |
| Staff expenses | -10.858 | -14.716 | -20.721 | -22.761 | -18.692 | -18.147 | -15.584 | -12.314 | -11.380 | -14.846 | -17.121 | -16.022 | -13.007 | -6.807 |
| EBITDA | 2.450 | 2.421 | 484 | -3.356 | 3.181 | 2.916 | 3.210 | 3.107 | 3.816 | 2.180 | 2.262 | 743 | 1.603 | 1.725 |
| Depreciation & amort. | -19 | -14 | -9 | -10 | -8 | -5 | -0 | -2 | -8 | -8 | -6 | -0 | -0 | -0 |
| EBIT | 2.431 | 2.407 | 475 | -3.366 | 3.173 | 2.912 | 3.210 | 3.105 | 3.808 | 2.172 | 2.256 | 743 | 1.603 | 1.725 |
| Net financials | 7 | -79 | 41 | -72 | -1.106 | -192 | 21 | 827 | 1.209 | -134 | 1.506 | 1.614 | 1.044 | 132 |
| Profit before tax | 2.438 | 2.327 | 517 | -3.438 | 2.067 | 2.720 | 3.231 | 3.932 | 5.017 | 2.038 | 3.762 | 2.357 | 2.647 | 1.857 |
| Tax | 649 | 607 | 189 | -854 | 476 | 650 | 673 | 882 | 1.089 | 500 | 98 | 1.774 | 74 | 455 |
| Net profit | 1.789 | 1.720 | 327 | -2.585 | 1.591 | 2.070 | 2.558 | 3.050 | 3.928 | 1.538 | 3.663 | 583 | 2.573 | 1.402 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.389 | 19.760 | 31.320 | 49.376 | 54.273 | 79.542 | 72.786 | 58.677 | 60.349 | 72.345 | 92.913 | 73.725 | 83.127 | 84.361 |
| Equity | 3.057 | 4.777 | 5.104 | 2.519 | 4.110 | 6.180 | 6.238 | 7.891 | 11.819 | 14.737 | 18.616 | 20.750 | 22.769 | 24.363 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 6.425 | 2.631 | 5.768 | 8.044 | 2.260 | 2.741 | 456 | 292 | 6.321 |
| Short-term debt | 15.332 | 14.983 | 26.216 | 46.857 | 46.772 | 66.938 | 63.917 | 45.018 | 40.486 | 55.348 | 71.556 | 52.519 | 60.066 | 53.677 |
| Total debt | 15.332 | 14.983 | 26.216 | 46.857 | 46.772 | 73.363 | 66.548 | 50.786 | 48.530 | 57.608 | 74.297 | 52.975 | 60.358 | 59.998 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DJ Management | Management | 2024 | — | — |
KE Management | Management | 2013 | — | — |
JM Management | Management | 2021 | — | — |
TG Management | Management | 2008 | — | — |
RM Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SITECORE CORPORATION A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Derek John Alwright | Management | 0 companies |
| Kim Elsass | Management | 0 companies |
| Jeanne McLaughlin | Management | 0 companies |
| Thomas Gaarde Andersen | Management | 0 companies |
| Richard Max Foehr | Management | 0 companies |
| Helene Øhrgaard | Board of Directors | 0 companies |
| Karl Patrick Coleman | Board of Directors | 0 companies |
| David Larry Reid | Chairman | 0 companies |
| John Houston Gardiner | Board of Directors | 0 companies |
| Lars Fløe Nielsen | Board of Directors | 0 companies |
| Priya Mehul Jain | Chairman | 0 companies |
| Dan Edwin Griggs | Chairman | 0 companies |
| Michael Edward Bannon | Chairman | 0 companies |
| Rasmus Lund | Board of Directors | 0 companies |
| Michael Seifert | Board of Directors | 0 companies |
| Darren Paul Bruton | Board of Directors | 0 companies |
| Derek John Alwright | Board of Directors | 0 companies |
| Lars Rohde | Board of Directors | 0 companies |
| Udit Tibrewal | Chairman | 0 companies |