| Revenue | DKK -7,1M | +210% |
| EBITDA | DKK -11,6M | -161% |
| Net profit | DKK -11,6M | -172% |
| Total assets | DKK 4,6M | -71% |
| Equity | DKK -3,7M | -146% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 31 | -102 | 1.696 | 289 | -726 | -405 | -621 | -2.303 | -7.136 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -997 | -1.603 | -1.338 | -1.100 | -1.100 | -2.156 | -4.496 |
| EBITDA | -31 | -43 | -64 | -252 | -161 | -29 | -102 | 700 | -1.314 | -2.064 | -1.505 | -1.722 | -4.459 | -11.632 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -142 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -31 | -43 | -64 | -252 | -161 | -171 | -102 | 700 | -1.314 | -2.064 | -1.505 | -1.722 | -4.459 | -11.632 |
| Net financials | -10 | -10 | -12 | -9 | -0 | 0 | 0 | -1 | -40 | -8 | -26 | -6 | 187 | -3 |
| Profit before tax | -41 | -53 | -75 | -261 | -161 | -171 | -102 | 699 | -1.354 | -2.072 | -1.531 | -1.728 | -4.272 | -11.635 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 0 | -53 | -75 | -261 | -161 | -171 | -102 | 699 | -1.354 | -2.072 | -1.531 | -1.728 | -4.272 | -11.635 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44 | 53 | 521 | 251 | 192 | 99 | 51 | 1.773 | 1.519 | 434 | 785 | 572 | 15.945 | 4.632 |
| Equity | -6.831 | -6.884 | -6.459 | -6.720 | -6.881 | -7.053 | -7.155 | -6.456 | -6.180 | -8.252 | -7.057 | -8.785 | 7.976 | -3.659 |
| Long-term debt | 0 | 0 | 0 | 5.500 | 5.500 | 5.500 | 5.580 | 5.580 | 5.580 | 6.855 | 6.160 | 7.660 | 6.170 | 6.170 |
| Short-term debt | 6.183 | 6.245 | 6.287 | 754 | 857 | 792 | 766 | 1.790 | 1.259 | 971 | 823 | 837 | 940 | 1.262 |
| Total debt | 6.183 | 6.245 | 6.287 | 6.254 | 6.357 | 6.292 | 6.346 | 7.370 | 6.839 | 7.826 | 6.982 | 8.497 | 7.110 | 7.432 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
JO Audit | Audit | 2000 | — | — |
FP Management | Management | 2002 | — | — |
TM Management | Management | 1999 | — | — |
LU Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
CC Management | Management | 2012 | — | — |
PE | Founder | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2000 | — | — | |
| Deputy Chairman | 1999 | — | — | |
| Board of Directors | 2201 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KASKO HOLDING A/S | Company | 25.0% | 25.0% | 2024 |
| Individual | 20.0% | 20.0% | 2024 | |
HUSET YPKENDANZ ApS | Company | 15.0% | 15.0% | 2024 |
2C A/S | Company | 15.0% | 15.0% | 2024 |
LARS ULRIK NIELSEN ApS | Company | 5.0% | 5.0% | 2021 |
NIMBUS TEKNOLOGI ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2014 | |
SEB HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
Kasko Invest ApS | Company | 33.3% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jan Ole Edelbo | Audit | 0 companies |
| Finn Per Ove Løkkegaard-Pedersen | Management | 0 companies |
| Torben Michael Jensen | Management | 0 companies |
| Lars Ulrik Nielsen | Chief Executive Officer | 0 companies |
| Christian Caspersen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Jan Erik Karlskov Jensen | Deputy Chairman | 0 companies |
| Svend Erik Børgesen | Deputy Chairman | 0 companies |
| Jan Frydenriech Fogh | Board of Directors | 0 companies |
| Jens Erik Karlskov Jensen | Chairman | 0 companies |
| Tom Hede Markussen | Board of Directors | 0 companies |
| John Heebøll | Board of Directors | 0 companies |
| Torben Holger Schultz | Board of Directors | 0 companies |
| Olivier Jacques MORET | Board of Directors | 0 companies |
| Henrik Ypkendanz | Board of Directors | 0 companies |
| Jan Schouenborg Dombernowsky | Board of Directors | 0 companies |
| Thierry de Bosson | Board of Directors | 0 companies |
| Gunnar Kjems | Board of Directors | 0 companies |
| Ib Henrik Rønje | Board of Directors | 0 companies |