| Revenue | DKK 5,9M | -23% |
| EBITDA | DKK 1,4M | +4% |
| Net profit | DKK 1,1M | +10% |
| Total assets | DKK 2,5M | -22% |
| Equity | DKK 1,2M | -28% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.216 | 1.203 | 2.020 | 3.242 | 4.389 | 4.598 | 5.228 | 5.359 | 6.662 | 7.803 | 7.712 | 7.641 | 5.872 |
| Staff expenses | -786 | -867 | -1.696 | -2.180 | -3.092 | -3.744 | -3.560 | -4.049 | -4.587 | -5.102 | -5.880 | -6.274 | -4.443 |
| EBITDA | 429 | 336 | 324 | 1.061 | 1.297 | 854 | 1.668 | 1.310 | 2.075 | 2.702 | 1.832 | 1.368 | 1.429 |
| Depreciation & amort. | 23 | 24 | 25 | 11 | -6 | -14 | -34 | -39 | -39 | -34 | -51 | -52 | -47 |
| EBIT | 407 | 312 | 299 | 1.050 | 1.291 | 840 | 1.634 | 1.271 | 2.037 | 2.668 | 1.781 | 1.316 | 1.382 |
| Net financials | -0 | 1 | 0 | -8 | -1 | -6 | -6 | -11 | -19 | -143 | -366 | -27 | 41 |
| Profit before tax | 407 | 313 | 299 | 1.041 | 1.290 | 835 | 1.629 | 1.260 | 2.018 | 2.524 | 1.415 | 1.289 | 1.423 |
| Tax | 102 | 78 | 97 | 255 | 280 | 185 | 361 | 269 | 450 | 560 | 313 | 308 | 347 |
| Net profit | 305 | 235 | 202 | 787 | 1.010 | 650 | 1.268 | 991 | 1.569 | 1.964 | 1.102 | 981 | 1.076 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 633 | 714 | 1.212 | 1.509 | 1.869 | 2.087 | 3.034 | 3.020 | 4.349 | 4.376 | 5.358 | 3.276 | 2.545 |
| Equity | 385 | 320 | 92 | 269 | 1.279 | 929 | 1.597 | 1.596 | 2.164 | 2.628 | 1.731 | 1.612 | 1.156 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 248 | 394 | 1.120 | 1.240 | 590 | 1.158 | 1.437 | 1.424 | 2.185 | 1.747 | 3.624 | 1.657 | 1.386 |
| Total debt | 248 | 394 | 1.120 | 1.240 | 590 | 1.158 | 1.437 | 1.424 | 2.185 | 1.747 | 3.624 | 1.657 | 1.386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Simple Solution IT A/S | Company | 100.0% | 100.0% | 2023 |
OPERATORS HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Gregersen | Management | 0 companies |
| Jesper Mørck Bruun Madsen | Board of Directors | 0 companies |
| Esben Wille Lunde | Board of Directors | 0 companies |
| Mike Valencia Nielsen | Chairman | 0 companies |