| Revenue | DKK -52K | -31% |
| EBITDA | DKK -52K | +31% |
| Net profit | DKK 90K | -42% |
| Total assets | DKK 3,1M | -18% |
| Equity | DKK 2,9M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 91 | 130 | — | — | — | -91 | -118 | -100 | -166 | -97 | 0 | -101 | -76 | -52 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 29 | 74 | -40 | -45 | -66 | -91 | -118 | -100 | -166 | 66 | -78 | -101 | -76 | -52 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 29 | 74 | -40 | -45 | -66 | -91 | -118 | -100 | -166 | 66 | -78 | -101 | -76 | -52 |
| Net financials | 888 | 167 | -515 | 305 | 115 | 2.771 | 1.584 | 2.753 | 856 | 536 | -292 | 347 | 260 | 139 |
| Profit before tax | -855 | 111 | -556 | 260 | 50 | 2.680 | 1.466 | 2.653 | 691 | 601 | -371 | 246 | 184 | 87 |
| Tax | -4 | -2 | 54 | -8 | 11 | 557 | 329 | 507 | 129 | 127 | -91 | 25 | 29 | -3 |
| Net profit | -851 | 113 | -611 | 268 | 39 | 2.123 | 1.137 | 2.146 | 562 | 474 | -279 | 221 | 155 | 90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.901 | 3.997 | 3.424 | 3.673 | 3.719 | 5.841 | 7.312 | 9.352 | 6.563 | 6.327 | 5.512 | 4.529 | 3.726 | 3.071 |
| Equity | 2.601 | 2.714 | 2.103 | 2.371 | 2.410 | 4.133 | 5.270 | 6.362 | 6.374 | 6.298 | 5.469 | 4.341 | 3.398 | 2.939 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22 | 27 | 11 | 32 | 182 | 32 | 37 | 2.990 | 189 | 28 | 43 | 188 | 328 | 132 |
| Total debt | 22 | 27 | 11 | 32 | 182 | 32 | 37 | 2.990 | 189 | 28 | 43 | 188 | 328 | 132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LD Founder | Founder | 1993 | — | — |
JN Audit | Audit | 1993 | — | — |
IZ Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
JH Founder | Founder | 1993 | — | — |
MJ Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2018 | |
SØRENSEN & SIMOB ApS | Company | 20.0% | 20.0% | 2019 |
| Individual | 20.0% | 20.0% | 2012 | |
| Individual | 20.0% | 20.0% | 2001 | |
| Individual | 20.0% | 20.0% | 2012 | |
| Individual | 20.0% | 20.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Dorte Hother Milner | Founder | 0 companies |
| Jakob Nyborg | Audit | 0 companies |
| Inès Zara Hother Sørensen | Chief Executive Officer | 0 companies |
| Jørn Hother Sørensen | Founder | 0 companies |
| Mogens Jensen | Management | 0 companies |