| Revenue | DKK -59K | -159% |
| EBITDA | DKK -87K | -220% |
| Net profit | DKK 74K | -80% |
| Total assets | DKK 2,4M | -1% |
| Equity | DKK 2,4M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 593 | -163 | 122 | 332 | 4 | -98 | -420 | 168 | 477 | 398 | 315 | 977 | 100 | -59 |
| Staff expenses | -508 | -674 | -662 | -660 | -669 | -788 | -743 | -736 | -321 | -353 | -307 | -131 | -27 | -28 |
| EBITDA | 85 | -838 | -540 | -327 | -665 | -912 | -1.162 | -3.883 | 155 | 45 | 8 | 820 | 72 | -87 |
| Depreciation & amort. | -613 | -305 | -657 | -665 | -665 | -676 | -690 | -285 | -80 | -85 | -0 | -3 | -3 | -2 |
| EBIT | -528 | -1.142 | -1.197 | -992 | -1.330 | -1.588 | -1.852 | -4.168 | 76 | -40 | 8 | 817 | 70 | -89 |
| Net financials | -2 | -1 | -3 | -11 | -32 | -39 | -10 | -64 | -1 | 22 | -0 | 51 | 296 | 164 |
| Profit before tax | -530 | -1.143 | -1.200 | -1.003 | -1.362 | -1.627 | -1.862 | -4.209 | 74 | -18 | 8 | 869 | 366 | 74 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -530 | -1.143 | -1.200 | -1.003 | -1.362 | -1.627 | -1.862 | -4.209 | 74 | -18 | 8 | 869 | 366 | 74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.850 | 32.086 | 32.074 | 31.743 | 31.511 | 31.208 | 29.805 | 1.343 | 1.557 | 1.412 | 1.411 | 2.213 | 2.454 | 2.433 |
| Equity | -10.805 | -11.949 | 29.496 | 28.492 | 27.131 | 30.548 | 28.686 | 1.230 | 1.305 | 1.287 | 1.295 | 2.105 | 2.409 | 2.416 |
| Long-term debt | 42.409 | 43.609 | 2.166 | 2.973 | 4.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 246 | 425 | 413 | 277 | 175 | 660 | 1.119 | 112 | 252 | 125 | 116 | 108 | 44 | 17 |
| Total debt | 42.655 | 44.034 | 2.578 | 3.250 | 4.380 | 660 | 1.119 | 112 | 252 | 125 | 116 | 108 | 44 | 17 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Founder | Founder | 1992 | — | — |
AC Founder | Founder | 1992 | — | — |
| Founder | 1992 | — | — | |
NJ Audit | Audit | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1992 | — | — | |
| Chairman | 1992 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Founder | 0 companies |
| Asbjørn Christoffersen | Founder | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Founder | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Taia Fie Jørgensen | Board of Directors | 0 companies |
| Allan Winther-Rasmussen | Board of Directors | 0 companies |
| Bjørn Gunnar Braathen | Chairman | 0 companies |
| Tami Fitzpatrick Jørgensen | Board of Directors | 0 companies |
| Jane Judith Jørgensen | Board of Directors | 0 companies |
| Per Georg Braathen | Board of Directors | 0 companies |
| Else Braathen | Board of Directors | 0 companies |
| Marius Flygind | Chairman | 0 companies |