| Revenue | DKK -115K | +17% |
| EBITDA | DKK -115K | -17% |
| Net profit | DKK -1,3M | -356% |
| Total assets | DKK 2,6M | -39% |
| Equity | DKK 2,5M | -38% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -50 | -86 | — | — | -89 | -23 | -46 | 11 | 6 | 116 | 97 | -99 | -115 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -50 | -86 | -87 | -57 | -89 | -23 | -46 | 11 | 1 | 116 | 97 | -99 | -115 |
| Depreciation & amort. | 7 | -7 | 24 | 12 | 19 | -14 | -17 | -12 | -12 | -3 | -3 | -3 | -3 |
| EBIT | -57 | -93 | -112 | -70 | -107 | -37 | -64 | -1 | -11 | 113 | 95 | -102 | -118 |
| Net financials | 362 | 233 | 732 | 335 | -277 | 305 | -16 | 181 | 592 | 376 | 1.355 | 691 | -1.191 |
| Profit before tax | 305 | 140 | 608 | 238 | -406 | 224 | -94 | 125 | 532 | 335 | 1.312 | 643 | -1.250 |
| Tax | 81 | 1 | 130 | 57 | -1 | -1 | -11 | -7 | 77 | 40 | 259 | 154 | 2 |
| Net profit | 224 | 139 | 478 | 182 | -405 | 225 | -83 | 132 | 454 | 295 | 1.054 | 489 | -1.252 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.199 | 2.233 | 2.736 | 2.851 | 2.202 | 2.301 | 2.119 | 2.165 | 2.585 | 3.130 | 4.215 | 4.232 | 2.576 |
| Equity | 2.069 | 2.108 | 2.486 | 2.668 | 2.163 | 2.280 | 2.097 | 2.129 | 2.483 | 3.056 | 3.910 | 4.099 | 2.546 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 246 | 119 | 1 |
| Short-term debt | 129 | 124 | 245 | 179 | 35 | 19 | 22 | 36 | 103 | 21 | 56 | 9 | 24 |
| Total debt | 129 | 124 | 245 | 179 | 35 | 19 | 22 | 36 | 103 | 72 | 302 | 128 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC | Audit | 1998 | — | — |
MB Founder | Founder | 1998 | — | — |
BM Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Christian Sørensen | Audit | 0 companies |
| Michael Bo Rasmussen | Founder | 0 companies |
| Bjarne Moeslund | Founder | 0 companies |
| Tommy Jensen | Board of Directors | 0 companies |
| Nikolaj Lagoni | Board of Directors | 0 companies |
| Erik Dalgaard Hansen | Board of Directors | 0 companies |
| Berit Brolund | Board of Directors | 0 companies |
| Jonas Skovbjerg Hansen | Board of Directors | 0 companies |