| Revenue | DKK -78K | +105% |
| EBITDA | DKK -78K | -105% |
| Net profit | DKK 1,2M | -81% |
| Total assets | DKK 45,5M | -1% |
| Equity | DKK 45,4M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 125 | 31 | -82 | -55 | -20 | -32 | -47 | -53 | -55 | -33 | -80 | -82 | -38 | -78 |
| Staff expenses | -0 | -0 | -49 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -0 | -0 | -0 |
| EBITDA | 125 | 31 | -131 | -55 | -20 | -32 | -47 | -53 | -55 | -33 | -85 | -82 | -38 | -78 |
| Depreciation & amort. | -49 | -32 | -26 | -32 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 76 | -0 | -157 | -87 | -20 | -32 | -47 | -53 | -55 | -33 | -85 | -82 | -38 | -78 |
| Net financials | 249 | 947 | 1.186 | 844 | 986 | 886 | 1.315 | 2.223 | 2.102 | 3.591 | 2.746 | 12.234 | 6.705 | 1.321 |
| Profit before tax | 325 | 946 | 1.029 | 757 | 966 | 854 | 1.268 | 2.170 | 2.047 | 3.558 | 2.661 | 12.152 | 6.667 | 1.243 |
| Tax | -32 | 5 | -14 | -17 | 18 | -10 | 71 | -0 | -0 | 94 | -0 | -0 | 1 | -0 |
| Net profit | 357 | 941 | 1.043 | 774 | 948 | 864 | 1.197 | 2.170 | 2.047 | 3.464 | 2.661 | 12.152 | 6.667 | 1.243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.735 | 6.093 | 6.454 | 7.171 | 7.951 | 8.663 | 9.591 | 11.450 | 13.004 | 15.494 | 30.573 | 41.560 | 46.129 | 45.461 |
| Equity | 5.394 | 6.035 | 6.371 | 6.973 | 7.802 | 8.476 | 9.462 | 11.240 | 12.780 | 15.231 | 30.397 | 41.448 | 45.959 | 45.443 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 341 | 58 | 83 | 198 | 149 | 188 | 129 | 211 | 223 | 263 | 177 | 112 | 171 | 18 |
| Total debt | 341 | 58 | 83 | 198 | 149 | 188 | 129 | 211 | 223 | 263 | 177 | 112 | 171 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1987 | — | — | |
PE Management | Management | 1987 | — | — |
VC Founder | Founder | 1987 | — | — |
IN Management | Management | 1987 | — | — |
SB Founder | Founder | 1987 | — | — |
JN Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Chairman | 1987 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Poul Erik Lauritsen | Management | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Ingemann Nielsen | Management | 0 companies |
| Søren Bonde | Founder | 0 companies |
| Jens Nørskov | Founder | 0 companies |
| Jette Hasling Jørgensen | Chairman | 0 companies |
| Claus Gustav Raff | Chairman | 0 companies |
| Bruno Meldgaard | Chairman | 0 companies |
| Claus Thorsen | Chairman | 0 companies |
| Steen Aaes-Jørgensen | Board of Directors | 0 companies |
| Karsten Hvoldal | Board of Directors | 0 companies |
| Knud Hareskov | Chairman | 0 companies |
| Mikkel Hasling Kodbøl Jørgensen | Board of Directors | 0 companies |