| Revenue | DKK -83K | -57% |
| EBITDA | DKK -83K | +57% |
| Net profit | DKK -292K | +46% |
| Total assets | DKK 6,4M | -13% |
| Equity | DKK 6,2M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 331 | -296 | -281 | -142 | -116 | 102 | -74 | -133 | 100 | -76 | -260 | -195 | -83 |
| Staff expenses | -552 | -89 | -281 | -144 | -80 | -142 | -10 | -10 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -222 | -385 | -563 | -287 | -196 | -40 | -84 | -143 | 100 | -76 | -260 | -195 | -83 |
| Depreciation & amort. | 18 | -11 | -6 | -5 | -2 | -7 | -10 | -10 | -10 | -10 | -3 | -0 | -2 |
| EBIT | -240 | -396 | -569 | -292 | -198 | -46 | -94 | -153 | 90 | -86 | -263 | -195 | -85 |
| Net financials | 1.870 | 739 | -1.371 | 406 | 3.194 | 1.165 | 632 | -372 | 938 | 48 | 148 | -342 | -207 |
| Profit before tax | 2.802 | 683 | -1.940 | 114 | 2.995 | 1.119 | 538 | -525 | 1.028 | -38 | -115 | -537 | -292 |
| Tax | 586 | 170 | -0 | -0 | 3 | -1.144 | -42 | 2 | 3 | 193 | -30 | -0 | -0 |
| Net profit | 2.216 | 514 | -1.940 | 114 | 2.992 | 2.263 | 579 | -527 | 1.025 | -231 | -86 | -537 | -292 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.283 | 10.032 | 7.437 | 7.295 | 11.887 | 11.204 | 8.660 | 8.017 | 9.108 | 8.360 | 8.174 | 7.383 | 6.415 |
| Equity | 6.407 | 6.820 | 4.780 | 4.794 | 6.086 | 7.899 | 7.879 | 7.051 | 8.270 | 7.740 | 7.454 | 6.617 | 6.203 |
| Long-term debt | 750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.127 | 3.211 | 2.657 | 2.501 | 5.800 | 3.304 | 782 | 965 | 838 | 619 | 720 | 766 | 212 |
| Total debt | 2.877 | 3.211 | 2.657 | 2.501 | 5.800 | 3.304 | 782 | 965 | 838 | 619 | 720 | 766 | 212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Founder | Founder | 1989 | — | — |
FC Founder | Founder | 1989 | — | — |
SJ Founder | Founder | 1989 | — | — |
SA Founder | Founder | 1989 | — | — |
VM Founder | Founder | 1989 | — | — |
NE Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Jane Bording Nygaard | Founder | 0 companies |
| Finn Christian Simonsen | Founder | 0 companies |
| Susanne Jørgensen Kern | Founder | 0 companies |
| Søren Andreas Lerche Nygaard | Founder | 0 companies |
| Villy Mejer Thomsen | Founder | 0 companies |
| Niels Erik Vilstrup | Founder | 0 companies |
| Flemming Mærsk Pedersen | Board of Directors | 0 companies |
| Freddy Lund Hansen | Board of Directors | 0 companies |
| Linda Lund Pedersen | Board of Directors | 0 companies |