| Revenue | DKK 748K | +0% |
| EBITDA | DKK 568K | -89% |
| Net profit | DKK -1,1M | +81% |
| Total assets | DKK 4,3M | +187% |
| Equity | DKK -8,7M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | -7 | 540 | 580 | 492 | 518 | 468 | 398 | 669 | 751 | 748 |
| Staff expenses | -0 | -0 | -0 | -0 | -120 | -510 | -375 | -124 | -121 | -120 | -120 | -190 | -180 |
| EBITDA | 0 | 0 | 0 | -7 | 420 | 70 | 117 | 395 | 347 | 278 | -3.856 | 5.067 | 568 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 0 | 0 | -7 | 420 | 70 | 117 | 395 | 347 | 278 | -3.856 | 5.067 | 568 |
| Net financials | 0 | 0 | 0 | 988 | 731 | 113 | -173 | -3.542 | -165 | 3.710 | -77 | -10.597 | -1.570 |
| Profit before tax | 0 | 0 | 0 | 981 | 1.150 | 183 | -56 | -3.147 | 182 | 3.989 | -3.933 | -5.530 | -1.002 |
| Tax | -0 | -0 | -0 | -0 | -0 | 10 | 26 | 88 | 78 | 64 | 142 | 76 | 69 |
| Net profit | 0 | 0 | 0 | 981 | 1.150 | 172 | -83 | -3.236 | 104 | 3.925 | -4.074 | -5.606 | -1.070 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 1.028 | 2.172 | 1.578 | 1.561 | 573 | 49 | 2.489 | 723 | 1.501 | 4.304 |
| Equity | 0 | 0 | 0 | 983 | 2.133 | 1.497 | 1.401 | -1.947 | -1.843 | 2.082 | -1.993 | -7.599 | -8.669 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.590 | 4.898 | 9.878 |
| Short-term debt | 0 | 0 | 0 | 45 | 39 | 82 | 160 | 204 | 348 | 407 | 126 | 4.201 | 3.096 |
| Total debt | 0 | 0 | 0 | 45 | 39 | 82 | 160 | 204 | 348 | 407 | 2.716 | 9.099 | 12.973 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Founder | Founder | 2000 | — | — |
YK Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ernest Stephen Hartwig | Founder | 0 companies |
| Yoshihiro Kondo | Founder | 0 companies |
| Christine Howard | Board of Directors | 0 companies |
| Pelle Axel von Schantz Iversen | Board of Directors | 0 companies |
| Kell Richter Andersen | Board of Directors | 0 companies |
| Hans Christian Iversen | Board of Directors | 0 companies |
| Mette Agnethe Horn | Board of Directors | 0 companies |
| James David Rothwell Howard | Board of Directors | 0 companies |
| Johnny Vest Nyhuus | Board of Directors | 0 companies |