| Revenue | DKK 1,7M | -20% |
| EBITDA | DKK 559K | -57% |
| Net profit | DKK 567K | -63% |
| Total assets | DKK 7,9M | +2% |
| Equity | DKK 7,4M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 1.412 | 1.702 | 1.910 | 1.734 | 2.049 | 2.243 | 2.178 | 2.562 | 2.156 | 1.729 |
| Staff expenses | -0 | -0 | -0 | -0 | -444 | -946 | -835 | -1.032 | -1.171 | -718 | -747 | -733 | -866 | -1.170 |
| EBITDA | -110 | -105 | -69 | -54 | 837 | 622 | 920 | 438 | 634 | 1.146 | 1.059 | 1.501 | 1.290 | 559 |
| Depreciation & amort. | 25 | -21 | -59 | -0 | -48 | -37 | -30 | -21 | -16 | -12 | -9 | -7 | -5 | -55 |
| EBIT | -135 | -126 | -127 | -54 | 789 | 584 | 890 | 417 | 618 | 1.135 | 1.050 | 1.494 | 1.285 | 504 |
| Net financials | 0 | -0 | -1 | -1 | -1 | -2 | -5 | 23 | -34 | 300 | -323 | 167 | 677 | 208 |
| Profit before tax | -134 | -127 | -128 | -55 | 788 | 583 | 885 | 440 | 584 | 1.435 | 727 | 1.661 | 1.962 | 711 |
| Tax | -0 | -0 | -2 | -0 | 23 | 134 | 202 | 96 | 137 | 327 | 162 | 371 | 426 | 144 |
| Net profit | -134 | -127 | -126 | -55 | 765 | 448 | 683 | 345 | 448 | 1.108 | 565 | 1.291 | 1.536 | 567 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 678 | 440 | 271 | 164 | 1.241 | 1.712 | 2.556 | 2.748 | 3.224 | 4.407 | 4.664 | 6.194 | 7.753 | 7.935 |
| Equity | 613 | 438 | 264 | 161 | 926 | 1.324 | 1.955 | 2.247 | 2.641 | 3.693 | 4.202 | 5.435 | 6.912 | 7.419 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 14 | 203 | 100 | 135 | 330 | 168 | 384 | 0 | 0 |
| Short-term debt | 62 | 0 | 7 | 3 | 315 | 373 | 398 | 401 | 448 | 384 | 294 | 375 | 841 | 516 |
| Total debt | 62 | 0 | 7 | 3 | 315 | 388 | 600 | 501 | 583 | 713 | 462 | 759 | 841 | 516 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO Founder | Founder | 1987 | — | — |
BO Founder | Founder | 1987 | — | — |
EJ Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Catrine Oest Jacobsen | Founder | 0 companies |
| Birgitte Olsen | Founder | 0 companies |
| Erling Johannes Olsen | Founder | 0 companies |
| Nanna Camilla Olsen | Board of Directors | 0 companies |
| Hjalte Sandvang Jensen | Board of Directors | 0 companies |
| Mathias Sandvang Jensen | Board of Directors | 0 companies |
| Maja Sandvang Smith | Board of Directors | 0 companies |