| Revenue | DKK 262K | -65% |
| EBITDA | DKK -390K | -610% |
| Net profit | DKK -424K | -747% |
| Total assets | DKK 1,7M | -20% |
| Equity | DKK 1,6M | -21% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.519 | 1.377 | 1.213 | 1.292 | 1.073 | 1.009 | 419 | 1.112 | 983 | 1.169 | 695 | 669 | 747 | 262 |
| Staff expenses | -1.479 | -1.488 | -1.181 | -933 | -1.037 | -1.003 | -1.020 | -724 | -853 | -965 | -891 | -784 | -670 | -652 |
| EBITDA | 39 | -111 | 32 | 359 | 35 | 6 | -601 | 388 | 130 | 204 | -197 | -115 | 76 | -390 |
| Depreciation & amort. | -11 | -11 | -11 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 28 | -122 | 20 | 358 | 35 | 6 | -601 | 388 | 130 | 204 | -197 | -115 | 76 | -390 |
| Net financials | 4 | 5 | 4 | 4 | -0 | -6 | -4 | -3 | -10 | -14 | -12 | 4 | 8 | 6 |
| Profit before tax | 32 | -117 | 24 | 362 | 35 | -0 | -605 | 385 | 120 | 190 | -209 | -111 | 84 | -385 |
| Tax | 12 | -27 | 11 | 86 | 11 | -0 | 0 | 85 | -85 | 20 | -46 | -24 | 19 | 39 |
| Net profit | 21 | -90 | 13 | 275 | 24 | -0 | -605 | 300 | 204 | 170 | -163 | -87 | 65 | -424 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.556 | 2.817 | 2.478 | 2.823 | 2.937 | 2.502 | 1.763 | 2.287 | 2.503 | 2.528 | 2.229 | 2.130 | 2.153 | 1.715 |
| Equity | 2.098 | 2.008 | 1.821 | 2.096 | 2.120 | 2.120 | 1.515 | 1.815 | 2.019 | 2.190 | 2.027 | 1.940 | 2.005 | 1.582 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 458 | 809 | 657 | 727 | 817 | 382 | 249 | 387 | 484 | 339 | 203 | 190 | 147 | 133 |
| Total debt | 458 | 809 | 657 | 727 | 817 | 382 | 249 | 387 | 484 | 339 | 203 | 190 | 147 | 133 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
HK Management | Management | 1990 | — | — |
VG Management | Management | 2005 | — | — |
AL Deputy | Deputy | 2002 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INNOVENTURE A/S | Company | 33.3% | 33.3% | 2015 |
GL HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
GENIUS ACCESS A/S | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Hartmut Kiock | Management | 0 companies |
| Vittus Gregers Lyster | Management | 0 companies |
| Anders Lundvall | Deputy | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Torben Rønje | Board of Directors | 0 companies |
| Bengt Larsson | Chairman | 0 companies |
| Pär Källeskog | Board of Directors | 0 companies |
| Søren Allan Frederiksen | Board of Directors | 0 companies |
| Steen Raagaard Andersen | Board of Directors | 0 companies |