| Revenue | DKK -146K | +44% |
| EBITDA | DKK -506K | -10% |
| Net profit | DKK 289K | -67% |
| Total assets | DKK 12,9M | -7% |
| Equity | DKK 12,8M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -104 | -348 | -99 | 137 | -89 | -104 | -180 | -49 | -65 | -47 | 558 | -101 | -146 |
| Staff expenses | -0 | -0 | -0 | -0 | -120 | -120 | -133 | -195 | -331 | -357 | -356 | -355 | -357 | -360 |
| EBITDA | -97 | -104 | -348 | -99 | 17 | -209 | -237 | -374 | -380 | -422 | -404 | 203 | -458 | -506 |
| Depreciation & amort. | -0 | -0 | -2 | -24 | -0 | -0 | -0 | -29 | -76 | -76 | -76 | -66 | -21 | -0 |
| EBIT | -97 | -104 | -350 | -123 | 17 | -209 | -237 | -404 | -456 | -498 | -480 | 137 | -479 | -506 |
| Net financials | 2.364 | 1.438 | 1.461 | 1.205 | 1.168 | 125 | 1.246 | 2.151 | 1.407 | 2.807 | -2.191 | 610 | 1.366 | 795 |
| Profit before tax | 2.267 | 1.334 | 1.111 | 1.082 | 1.185 | -85 | 1.009 | 1.747 | 951 | 2.309 | -2.671 | 747 | 887 | 289 |
| Tax | 613 | 312 | 261 | 297 | 251 | 24 | -146 | 425 | 177 | 483 | -3 | -11 | -0 | -0 |
| Net profit | 1.654 | 1.023 | 851 | 785 | 933 | -109 | 1.155 | 1.322 | 774 | 1.826 | -2.668 | 758 | 887 | 289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.090 | 18.671 | 19.399 | 19.375 | 18.416 | 18.639 | 18.812 | 18.957 | 18.264 | 19.400 | 15.244 | 14.201 | 13.770 | 12.862 |
| Equity | 17.925 | 18.347 | 18.398 | 18.184 | 18.117 | 17.008 | 17.163 | 17.485 | 17.030 | 18.055 | 14.387 | 14.145 | 13.532 | 12.821 |
| Long-term debt | 0 | 0 | 822 | 794 | 0 | 0 | 0 | 0 | 673 | 635 | 604 | 0 | 0 | 0 |
| Short-term debt | 166 | 324 | 179 | 397 | 299 | 1.631 | 1.650 | 1.465 | 556 | 706 | 253 | 56 | 238 | 41 |
| Total debt | 166 | 324 | 1.001 | 1.191 | 299 | 1.631 | 1.650 | 1.465 | 1.229 | 1.342 | 857 | 56 | 238 | 41 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IT Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2018 | |
| Individual | 15.0% | 15.0% | 2008 | |
| Individual | 15.0% | 15.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Teilmann | Founder | 0 companies |