| Revenue | DKK -196K | -105% |
| EBITDA | DKK -3,2M | -319% |
| Net profit | DKK -6,2M | -1057% |
| Total assets | DKK 8,5M | -43% |
| Equity | DKK -5,1M | -567% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.883 | 8.418 | 6.143 | 3.924 | 3.629 | 4.373 | 4.138 | 3.541 | 5.173 | 3.785 | 4.293 | -196 |
| Staff expenses | -10.860 | -5.095 | -5.017 | -5.272 | -3.428 | -3.550 | -3.080 | -2.539 | -3.834 | -3.612 | -2.809 | -2.994 |
| EBITDA | 7.024 | 3.323 | 1.126 | -1.348 | 201 | 823 | 1.058 | 1.002 | 1.339 | 173 | 1.460 | -3.190 |
| Depreciation & amort. | -2.186 | -2.556 | -1.579 | -1.276 | -1.046 | -1.261 | -1.532 | -1.017 | -401 | -233 | -187 | -187 |
| EBIT | 4.837 | 767 | -453 | -2.624 | -845 | -437 | -473 | -15 | 938 | -60 | 1.272 | -3.378 |
| Net financials | -4.230 | -5.514 | -588 | -606 | -238 | -123 | -35 | -254 | -188 | 1.068 | -319 | -1.461 |
| Profit before tax | 608 | -4.747 | -1.040 | -3.230 | -1.083 | -560 | -509 | -269 | 750 | 1.008 | 954 | -4.839 |
| Tax | 174 | -1.404 | -513 | -767 | -458 | -113 | -105 | -36 | 172 | 224 | 306 | 1.359 |
| Net profit | 433 | -3.343 | -527 | -2.463 | -625 | -447 | -404 | -233 | 578 | 785 | 648 | -6.198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.472 | 17.356 | 15.146 | 13.570 | 11.131 | 9.713 | 8.628 | 7.885 | 15.712 | 15.139 | 14.734 | 8.451 |
| Equity | 5.726 | 2.383 | 1.856 | -607 | -1.233 | -1.680 | -683 | -916 | -338 | 446 | 1.094 | -5.104 |
| Long-term debt | 8.010 | 7.586 | 7.549 | 7.344 | 6.887 | 6.335 | 3.462 | 3.162 | 2.690 | 2.305 | 603 | 192 |
| Short-term debt | 10.401 | 7.387 | 5.741 | 6.834 | 5.477 | 5.058 | 5.850 | 5.640 | 13.361 | 12.388 | 12.960 | 13.363 |
| Total debt | 18.411 | 14.973 | 13.290 | 14.178 | 12.363 | 11.393 | 9.312 | 8.802 | 16.050 | 14.693 | 13.563 | 13.555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
HW Audit | Audit | 1976 | — | — |
VE Management | Management | 1976 | — | — |
SE Management | Management | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ITTM HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Schioldann Nielsen | Chief Executive Officer | 0 companies |
| Henri Weber | Audit | 0 companies |
| Vagn Erik Nielsen | Management | 0 companies |
| Søren Erik Glumby Nielsen | Management | 0 companies |
| Karsten Køhlert | Chairman | 0 companies |
| Evan Lynnerup Olesen | Board of Directors | 0 companies |
| Catharina Belina Frandsen | Board of Directors | 0 companies |
| Ulrich Alexander Krasilnikoff | Board of Directors | 0 companies |
| Britt Nielsen | Board of Directors | 0 companies |