| Revenue | DKK 122K | +102% |
| EBITDA | DKK 122K | +102% |
| Net profit | DKK 7K | +109% |
| Total assets | DKK 1,3M | +1% |
| Equity | DKK 1M | +1% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 42 | 39 | 50 | 60 | 122 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 42 | 39 | 50 | 60 | 122 |
| Depreciation & amort. | -6 | -9 | -9 | -9 | -9 |
| EBIT | 36 | 30 | 41 | 51 | 113 |
| Net financials | -146 | 148 | -120 | -136 | -106 |
| Profit before tax | -110 | 178 | -78 | -85 | 7 |
| Tax | 16 | 15 | -0 | -0 | -0 |
| Net profit | -126 | 163 | -78 | -85 | 7 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.202 | 1.553 | 1.422 | 1.304 | 1.320 |
| Equity | 1.116 | 1.219 | 1.080 | 995 | 1.003 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 85 | 334 | 342 | 309 | 317 |
| Total debt | 85 | 334 | 342 | 309 | 317 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
CL Founder | Founder | 1991 |
DN Founder | Founder | 1991 |
VL Founder | Founder | 1991 |
MM Founder | Founder | 1991 |
| Former (1) | ||
JG Audit | Audit | 1991 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Lester | Founder | 0 companies |
| Dorte Nauta | Founder | 0 companies |
| Vicki Lee Boeckman | Founder | 0 companies |
| Jan Georg Hansen | Audit | 0 companies |
| Mogens Malmvig Rasmussen | Founder | 0 companies |
| Maria Spaabæk Mangor | Board of Directors | 0 companies |
| Inger Spaabæk Mangor | Board of Directors | 0 companies |