| Revenue | DKK 8,3M | +63% |
| EBITDA | DKK 1,1M | +8% |
| Net profit | DKK 494K | -36% |
| Total assets | DKK 3,8M | -15% |
| Equity | DKK 2M | -12% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.880 | 1.786 | 2.168 | 1.599 | 1.904 | 2.362 | 2.907 | 3.936 | 3.674 | 5.086 | 8.268 |
| Staff expenses | -1.626 | -1.840 | -1.387 | -1.281 | -1.559 | -2.127 | -2.420 | -3.068 | -2.796 | -4.023 | -7.119 |
| EBITDA | 255 | -54 | 781 | 319 | 346 | 235 | 487 | 869 | 878 | 1.063 | 1.150 |
| Depreciation & amort. | 33 | 13 | 9 | 18 | -50 | -49 | -91 | -103 | -97 | -68 | -463 |
| EBIT | 222 | -67 | 772 | 301 | 296 | 185 | 395 | 766 | 781 | 995 | 687 |
| Net financials | 3 | 0 | 0 | 1 | 2 | -0 | 2 | 3 | 2 | -1 | -50 |
| Profit before tax | 225 | -66 | 774 | 303 | 298 | 185 | 397 | 769 | 783 | 994 | 637 |
| Tax | 58 | -14 | 192 | 74 | 68 | 43 | 91 | 172 | 173 | 221 | 144 |
| Net profit | 167 | -51 | 581 | 229 | 230 | 142 | 307 | 596 | 610 | 774 | 494 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.103 | 923 | 1.494 | 1.435 | 1.452 | 1.417 | 1.960 | 2.197 | 3.857 | 4.525 | 3.830 |
| Equity | 425 | 223 | 805 | 734 | 864 | 306 | 612 | 1.058 | 1.668 | 2.292 | 2.012 |
| Long-term debt | 0 | 0 | 0 | 0 | 68 | 23 | 68 | 165 | 121 | 303 | 0 |
| Short-term debt | 679 | 700 | 689 | 702 | 520 | 1.089 | 1.279 | 973 | 2.068 | 1.930 | 1.819 |
| Total debt | 679 | 700 | 689 | 702 | 588 | 1.111 | 1.347 | 1.138 | 2.189 | 2.232 | 1.819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2009 | — | — |
MS Management | Management | 2010 | — | — |
AM Management | Management | 2016 | — | — |
AD Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
QUITECH HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
ADDvision Holding ApS | Company | 100.0% | 100.0% | 2022 |
SUPPORTMAND ApS | Company | 50.0% | 50.0% | 2019 |
STØLEGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Møller | Management | 0 companies |
| Morten Stølegaard Andersen | Management | 0 companies |
| Allan Munkholm Ellegaard | Management | 0 companies |
| André Ditz Dommer | Chief Executive Officer | 0 companies |
| Anders Tvegaard | Chairman | 0 companies |
| Jan Helm Hansen | Board of Directors | 0 companies |
| Jon Erik Risvig | Board of Directors | 0 companies |
| Michael Vecht | Chairman | 0 companies |
| Per Steen Jensen | Board of Directors | 0 companies |
| Brian Vahlun Jørgensen | Board of Directors | 0 companies |