| Revenue | DKK -179K | +258% |
| EBITDA | DKK -231K | -184% |
| Net profit | DKK -274K | -123% |
| Total assets | DKK 907K | -13% |
| Equity | DKK -663K | -71% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 244 | 589 | 726 | 543 | 292 | 612 | 507 | 489 | 94 | -226 | -79 | -85 | -50 | -179 |
| Staff expenses | -234 | -203 | -184 | -253 | -276 | -374 | -304 | -288 | -213 | -134 | -34 | -33 | -31 | -20 |
| EBITDA | -71 | 298 | 402 | 191 | -67 | 138 | 104 | 105 | -210 | -360 | -190 | -285 | -81 | -231 |
| Depreciation & amort. | 15 | -0 | -8 | -8 | -8 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -86 | 298 | 394 | 183 | -75 | 130 | 104 | 105 | -210 | -360 | -190 | -285 | -81 | -231 |
| Net financials | -39 | -13 | -2 | -44 | -14 | -10 | -605 | -8 | -17 | -25 | -27 | -29 | -42 | -43 |
| Profit before tax | -125 | 285 | 393 | 138 | -90 | 120 | -501 | 97 | -227 | -385 | -216 | -314 | -123 | -274 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -125 | 285 | 393 | 138 | -90 | 120 | -501 | 97 | -227 | -385 | -216 | -314 | -123 | -274 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.132 | 1.504 | 1.606 | 2.103 | 2.005 | 1.951 | 1.201 | 1.388 | 1.391 | 1.203 | 1.193 | 973 | 1.040 | 907 |
| Equity | -1.710 | -1.426 | -1.033 | -895 | -985 | -865 | 780 | 877 | 650 | 265 | 48 | -266 | -389 | -663 |
| Long-term debt | 0 | 0 | 0 | 185 | 296 | 171 | 57 | 72 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.842 | 2.930 | 2.639 | 2.813 | 2.694 | 2.644 | 364 | 439 | 741 | 938 | 1.145 | 1.239 | 1.429 | 1.571 |
| Total debt | 2.842 | 2.930 | 2.639 | 2.998 | 2.990 | 2.816 | 421 | 511 | 741 | 938 | 1.145 | 1.239 | 1.429 | 1.571 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 1998 | — | — |
IH Management | Management | 1998 | — | — |
RJ Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 | |
| Individual | 50.0% | 50.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Halling | Management | 0 companies |
| Inge Hyrup Rosenberg | Management | 0 companies |
| Raffael J Weidmann | Founder | 0 companies |
| Leif Skjøttgaard Pedersen | Board of Directors | 0 companies |
| Ole Engdahl Andersen | Board of Directors | 0 companies |