| Revenue | DKK -33K | +161% |
| EBITDA | DKK -33K | -161% |
| Net profit | DKK 5,3M | +312% |
| Total assets | DKK 15,2M | +7% |
| Equity | DKK 10,9M | +22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | — | -3 | -2 | -3 | -3 | -3 | -3 | -3 | -2 | -7 | -7 | -12 | -33 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -3 | -3 | -2 | -3 | -3 | -3 | -3 | -3 | -2 | -7 | -7 | -12 | -33 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -3 | -3 | -2 | -3 | -3 | -3 | -3 | -3 | -2 | -7 | -7 | -12 | -33 |
| Net financials | -1.096 | -1.496 | 82 | 454 | 54 | 232 | 5.762 | 1.133 | 3.287 | 1.017 | 1.973 | 5.536 | 1.316 | 5.322 |
| Profit before tax | -1.099 | -1.499 | 79 | 451 | 51 | 229 | 5.758 | 1.130 | 3.284 | 1.015 | 1.966 | 5.529 | 1.304 | 5.290 |
| Tax | -0 | 0 | -0 | 0 | -1 | 26 | -26 | -3 | 23 | -1 | -1 | -0 | 23 | 7 |
| Net profit | -1.099 | -1.499 | 79 | 451 | 52 | 202 | 5.784 | 1.134 | 3.261 | 1.016 | 1.966 | 5.529 | 1.281 | 5.283 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.122 | 2.232 | 2.311 | 2.764 | 2.816 | 3.164 | 5.707 | 4.629 | 6.592 | 6.707 | 7.522 | 14.698 | 14.240 | 15.217 |
| Equity | 3.728 | 2.229 | 2.308 | 2.760 | 2.811 | 3.014 | 3.772 | 3.096 | 5.284 | 5.022 | 5.489 | 8.974 | 8.955 | 10.888 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 982 | 2.327 |
| Short-term debt | 1.394 | 3 | 3 | 4 | 4 | 151 | 1.935 | 1.533 | 1.307 | 1.684 | 2.033 | 5.724 | 4.303 | 2.002 |
| Total debt | 1.394 | 3 | 3 | 4 | 4 | 151 | 1.935 | 1.533 | 1.307 | 1.684 | 2.033 | 5.724 | 5.284 | 4.329 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 2000 | — | — |
MB Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOUMANN CONSULTING ApS | Company | 50.0% | 50.0% | 2018 |
GRAM CONSULTING ApS | Company | 50.0% | 50.0% | 2018 |
ABAKION HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
EUROPARTNER HOLDING ApS | Company | 25.0% | 25.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Kryger Gram | Management | 0 companies |
| Marianne Brink | Management | 0 companies |
| Lars Houmann | Chairman | 0 companies |
| Keld Søren Bjergegaard | Chairman | 0 companies |
| Leif Vestergaard | Board of Directors | 0 companies |
| Kristian Nørhave | Board of Directors | 0 companies |