| Revenue | DKK 6,2M | +14% |
| EBITDA | DKK 2,9M | +5% |
| Net profit | DKK 1,9M | +9% |
| Total assets | DKK 13,3M | +9% |
| Equity | DKK 6,9M | +39% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.667 | 1.875 | — | 2.302 | 4.158 | 2.908 | 3.447 | 625 | 2.663 | 3.006 | 5.430 | 6.167 |
| Staff expenses | -736 | -891 | -1.442 | -1.676 | -2.509 | -1.876 | -2.106 | -1.357 | -1.677 | -2.031 | -2.665 | -3.277 |
| EBITDA | 931 | 984 | 568 | 627 | 1.649 | 1.032 | 1.340 | -732 | 986 | 975 | 2.766 | 2.890 |
| Depreciation & amort. | -180 | -93 | -278 | -384 | -426 | -396 | -399 | -315 | -227 | -200 | -157 | -111 |
| EBIT | 751 | 891 | 290 | 243 | 1.223 | 636 | 941 | -1.047 | 759 | 775 | 2.608 | 2.780 |
| Net financials | -48 | -25 | -65 | -48 | -92 | -196 | -204 | -171 | -193 | -125 | -326 | -283 |
| Profit before tax | 703 | 866 | 225 | 195 | 1.131 | 441 | 737 | -1.218 | 566 | 649 | 2.282 | 2.497 |
| Tax | 163 | 205 | 57 | 44 | 250 | 86 | 177 | -269 | 126 | 143 | 510 | 566 |
| Net profit | 540 | 662 | 168 | 151 | 881 | 355 | 560 | -950 | 440 | 506 | 1.772 | 1.931 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.548 | 7.317 | 4.751 | 5.865 | 11.854 | 9.677 | 9.636 | 7.228 | 9.690 | 9.124 | 12.235 | 13.279 |
| Equity | 1.040 | 1.702 | 1.870 | 2.021 | 2.902 | 3.014 | 3.212 | 2.263 | 2.702 | 3.209 | 4.981 | 6.912 |
| Long-term debt | 1.151 | 1.151 | 1.001 | 1.001 | 2.490 | 2.282 | 2.286 | 2.067 | 1.438 | 3.544 | 2.904 | 2.468 |
| Short-term debt | 2.264 | 3.768 | 1.154 | 2.365 | 5.643 | 3.864 | 3.602 | 2.731 | 4.983 | 2.127 | 3.628 | 3.188 |
| Total debt | 3.415 | 4.919 | 2.155 | 3.366 | 8.133 | 6.146 | 5.888 | 4.797 | 6.422 | 5.671 | 6.533 | 5.656 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KNOWENTIA INT ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 25.0% | 25.0% | 2019 | |
FRACTUM ApS | Company | 20.0% | 20.0% | 2019 |
| Individual | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Chungling He | Board of Directors | 0 companies |
| John Richard Eklund | Board of Directors | 0 companies |
| Thorkild Duusgaard Stokholm | Chairman | 0 companies |
| Nils Rosenkrands Olsen | Chairman | 0 companies |