| Revenue | DKK -28K | — |
| EBITDA | DKK -28K | +91% |
| Net profit | DKK -627K | -108% |
| Total assets | DKK 2,7M | -19% |
| Equity | DKK 2,3M | -25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -14 | -16 | -11 | -25 | -14 | — | — | — | — | — | — | — | -28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -14 | -16 | -11 | -25 | -14 | 514 | 120 | 467 | 709 | 618 | -243 | -312 | -28 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -14 | -16 | -11 | -25 | -14 | 514 | 120 | 467 | 709 | 618 | -243 | -312 | -28 |
| Net financials | 126 | -2.164 | -1.396 | 215 | 408 | 553 | 518 | 125 | 475 | 721 | 633 | -228 | -195 | -592 |
| Profit before tax | 121 | -2.178 | -1.413 | 205 | 383 | 539 | 508 | 115 | 465 | 712 | 623 | -245 | -305 | -620 |
| Tax | 42 | 41 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -108 | -1 | -4 | -3 | 7 |
| Net profit | 80 | -2.219 | -1.413 | 205 | 383 | 539 | 508 | 115 | 465 | 819 | 624 | -241 | -301 | -627 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.534 | 2.148 | 778 | 985 | 1.352 | 1.898 | 2.421 | 2.351 | 2.627 | 3.324 | 3.927 | 3.782 | 3.368 | 2.733 |
| Equity | 4.529 | 2.110 | 697 | 902 | 1.284 | 1.823 | 2.228 | 2.237 | 2.594 | 3.303 | 3.814 | 3.459 | 3.040 | 2.291 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102 | 0 | 0 | 0 |
| Short-term debt | 5 | 39 | 81 | 83 | 68 | 75 | 194 | 114 | 33 | 20 | 10 | 323 | 328 | 443 |
| Total debt | 5 | 39 | 81 | 83 | 68 | 75 | 194 | 114 | 33 | 20 | 112 | 323 | 328 | 443 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Founder | Founder | 1986 | — | — |
| Audit | 2008 | — | — | |
LU Founder | Founder | 1986 | — | — |
MF Audit | Audit | 1986 | — | — |
RJ Founder | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM | Board of Directors | 2024 | — | — |
| Chairman | 2009 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Høiberg | Founder | 0 companies |
| THEILL ANDERSEN STATSAUTORISERET REVISIONSPARTNERSELSKAB | Audit | 0 companies |
| Lone Uggerby | Founder | 0 companies |
| Michael Fræmohs | Audit | 0 companies |
| Ronald Jenbo | Founder | 0 companies |
| John Moe | Board of Directors | 0 companies |
| Søren Hannibal Moe | Chairman | 0 companies |
| Henrik Moe Tørnquist | Chairman | 0 companies |
| Ann Louise Moe Jessen | Chairman | 0 companies |
| Fin Erik Jacobsen | Board of Directors | 0 companies |