| Revenue | DKK -1,2M | -132% |
| EBITDA | DKK -5,3M | -1123% |
| Net profit | DKK -5,6M | -20338% |
| Total assets | DKK 4,8M | -51% |
| Equity | DKK -3,3M | -247% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 4.259 | 4.185 | 5.350 | 4.278 | 3.937 | -1.246 |
| Staff expenses | -3.280 | -3.120 | -4.104 | -3.719 | -3.423 | -4.017 |
| EBITDA | 979 | 1.066 | 1.246 | 559 | 514 | -5.263 |
| Depreciation & amort. | -82 | -82 | -91 | -128 | -111 | -22 |
| EBIT | 896 | 984 | 1.155 | 431 | 404 | -5.284 |
| Net financials | -145 | -169 | -192 | -280 | -357 | -333 |
| Profit before tax | 751 | 814 | 963 | 151 | 46 | -5.618 |
| Tax | 167 | 185 | 224 | 67 | 19 | -24 |
| Net profit | 583 | 629 | 739 | 84 | 28 | -5.594 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 3.983 | 5.989 | 9.891 | 10.540 | 9.871 | 4.823 |
| Equity | 633 | 1.262 | 2.002 | 2.236 | 2.264 | -3.330 |
| Long-term debt | 901 | 768 | 615 | 447 | 294 | 158 |
| Short-term debt | 2.440 | 3.951 | 7.259 | 7.842 | 7.289 | 7.996 |
| Total debt | 3.340 | 4.719 | 7.874 | 8.289 | 7.583 | 8.153 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2018 | — | — |
KR Management | Management | 2025 | — | — |
KM Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KBC-Holding ApS | Company | 50.0% | 50.0% | 2019 |
FRI FUGL ApS | Company | 50.0% | 50.0% | 2019 |
Nordic Data Group ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hans-Kristian Larsen | Management | 0 companies |
| Kent Røge | Management | 0 companies |
| Kim Møller | Management | 0 companies |
| Morten Lindblad | Board of Directors | 0 companies |
| Kurt Bech Christensen | Board of Directors | 0 companies |
| Palle Laust Nielsen | Chairman | 0 companies |