| Revenue | DKK 68K | +50% |
| EBITDA | DKK 8K | +126% |
| Net profit | DKK 6K | +125% |
| Total assets | DKK 130K | +3% |
| Equity | DKK 61K | +11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76 | 67 | 96 | 96 | 87 | 86 | 71 | 49 | 97 | 48 | 32 | 48 | 46 | 68 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 |
| EBITDA | 50 | 43 | 74 | 68 | 69 | 67 | 31 | 21 | 69 | -2 | 1 | 10 | 3 | 8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 50 | 43 | 74 | 68 | 69 | 67 | 31 | 21 | 69 | -2 | 1 | 10 | 3 | 8 |
| Net financials | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 4 | 14 | 16 | 0 | 0 | 0 |
| Profit before tax | 50 | 43 | 74 | 68 | 69 | 67 | 31 | 21 | 73 | 12 | 17 | 10 | 3 | 8 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 7 | 5 | 16 | 3 | 4 | 2 | 1 | 2 |
| Net profit | 50 | 43 | 74 | 68 | 69 | 67 | 25 | 16 | 57 | 10 | 13 | 8 | 3 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 82 | 100 | 107 | 156 | 129 | 128 | 111 | 99 | 182 | 136 | 139 | 136 | 126 | 130 |
| Equity | -396 | -354 | -280 | -212 | -143 | -76 | -51 | -35 | 22 | 32 | 45 | 52 | 55 | 61 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 478 | 454 | 387 | 367 | 272 | 204 | 162 | 134 | 160 | 105 | 95 | 83 | 71 | 69 |
| Total debt | 478 | 454 | 387 | 367 | 272 | 204 | 162 | 134 | 160 | 105 | 95 | 83 | 71 | 69 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CK Founder | Founder | 1999 | — | — |
PE Founder | Founder | 1999 | — | — |
JM Founder | Founder | 1999 | — | — |
SO Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2013 | |
| Individual | 20.0% | 20.0% | 2013 | |
| Individual | 15.0% | 15.0% | 2013 | |
| Individual | 5.0% | 5.0% | 2013 | |
| Individual | 5.0% | 5.0% | 2013 | |
| Individual | 5.0% | 5.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Krogh Gomard | Founder | 0 companies |
| Poul Erik Søgaard | Founder | 0 companies |
| Jette Mona Buchholt | Founder | 0 companies |
| Steen Ole Larsen | Founder | 0 companies |
| Lena Marianne Madsen | Board of Directors | 0 companies |
| Michael Höier Clausen | Board of Directors | 0 companies |