| Revenue | DKK -15K | — |
| EBITDA | DKK -15K | +0% |
| Net profit | DKK -9K | -107% |
| Total assets | DKK 2,1M | -7% |
| Equity | DKK 2,1M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 154 | 97 | 133 | 0 | -15 | -66 | 20 | -25 | -25 | -70 | 0 | 0 | 0 | -15 |
| Staff expenses | -0 | -250 | -605 | -520 | -410 | -390 | -204 | -50 | -50 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -122 | -198 | 112 | -636 | 94 | -291 | -184 | -135 | -173 | 2.301 | -15 | -15 | -15 | -15 |
| Depreciation & amort. | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -130 | -198 | 112 | -636 | 94 | -291 | -184 | -135 | -173 | 2.301 | -15 | -15 | -15 | -15 |
| Net financials | 234 | 409 | 516 | 362 | 175 | 240 | 125 | 133 | 180 | -1.919 | -245 | 104 | 179 | 3 |
| Profit before tax | 174 | 303 | 628 | -275 | 270 | -51 | -59 | -2 | 6 | 382 | -260 | 89 | 164 | -12 |
| Tax | 35 | 46 | -76 | -120 | -88 | -100 | -46 | -31 | -31 | -11 | -49 | 25 | 34 | -3 |
| Net profit | 139 | 256 | 704 | -155 | 358 | 49 | -13 | 29 | 37 | 393 | -211 | 64 | 130 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 854 | 1.248 | 2.120 | 1.932 | 2.129 | 2.407 | 2.439 | 2.579 | 2.774 | 3.426 | 2.483 | 2.498 | 2.257 | 2.105 |
| Equity | 758 | 1.109 | 1.814 | 1.659 | 2.017 | 2.063 | 2.051 | 2.079 | 2.116 | 2.510 | 2.298 | 2.362 | 2.162 | 2.086 |
| Long-term debt | 41 | 88 | 47 | 22 | 0 | 4 | 42 | 77 | 80 | 95 | 0 | 0 | 0 | 0 |
| Short-term debt | 55 | 51 | 259 | 251 | 113 | 339 | 346 | 423 | 577 | 821 | 184 | 136 | 95 | 19 |
| Total debt | 95 | 139 | 307 | 273 | 113 | 343 | 388 | 500 | 657 | 917 | 184 | 136 | 95 | 19 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Audit | Audit | 2008 | — | — |
AE Founder | Founder | 1998 | — | — |
EK Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Andersen | Audit | 0 companies |
| Alice Engstrøm | Founder | 0 companies |
| Else Kitte Holberg | Founder | 0 companies |
| Hanne Ihler Holberg | Board of Directors | 0 companies |
| Marianne Lise Mikkelsen | Board of Directors | 0 companies |
| Birte Flamand | Board of Directors | 0 companies |
| Lena Bjerring Orloff | Board of Directors | 0 companies |
| Henrik Egefeld Schimming | Board of Directors | 0 companies |