| Revenue | DKK -133K | +99% |
| EBITDA | DKK -133K | -99% |
| Net profit | DKK -179K | -44% |
| Total assets | DKK 8,9M | +0% |
| Equity | DKK 6,1M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -131 | -28 | 328 | 2.154 | 197 | 109 | 397 | -71 | -50 | 157 | 97 | 181 | -67 | -133 |
| Staff expenses | -0 | -0 | -50 | -296 | -120 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -131 | -28 | 69 | 2 | 0 | 109 | 397 | -71 | -50 | 157 | 3.864 | 181 | -67 | -133 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -53 | -53 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -131 | -28 | 69 | 2 | -53 | 56 | 397 | -71 | -50 | 157 | 3.864 | 181 | -67 | -133 |
| Net financials | 42 | -2.116 | -64 | -30 | -77 | -84 | -201 | 17 | 35 | 5 | -60 | -71 | -91 | -96 |
| Profit before tax | -89 | -20 | 49 | -28 | -130 | -28 | 195 | -53 | -15 | 163 | 3.804 | 110 | -158 | -229 |
| Tax | 524 | 520 | 25 | 44 | -29 | -6 | 57 | -12 | -3 | 35 | 837 | 24 | -35 | -50 |
| Net profit | -613 | -540 | 24 | -73 | -101 | -22 | 138 | -42 | -12 | 127 | 2.967 | 86 | -124 | -179 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.310 | 766 | 2.578 | 2.153 | 11.945 | 13.185 | 3.318 | 3.719 | 3.276 | 4.558 | 8.771 | 8.972 | 8.923 | 8.916 |
| Equity | 1.297 | 757 | 781 | 1.958 | 1.914 | 3.171 | 3.309 | 3.267 | 3.255 | 3.383 | 6.349 | 6.435 | 6.312 | 6.133 |
| Long-term debt | 0 | 0 | 0 | 0 | 9.930 | 9.930 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12 | 9 | 1.797 | 194 | 101 | 84 | 9 | 452 | 21 | 1.175 | 1.992 | 2.084 | 2.193 | 2.415 |
| Total debt | 12 | 9 | 1.797 | 194 | 10.031 | 10.014 | 9 | 452 | 21 | 1.175 | 1.992 | 2.084 | 2.193 | 2.415 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 1999 | — | — |
FL Management | Management | 1999 | — | — |
PA Management | Management | 1999 | — | — |
TC Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
XPERT HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Boll Johansen | Management | 0 companies |
| Flemming Leif Jensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Thomas Cramer-Thygesen | Management | 0 companies |
| Stig Thorsen | Board of Directors | 0 companies |
| Anne-Dorthe Cramer | Board of Directors | 0 companies |