| Revenue | DKK -60K | +11% |
| EBITDA | DKK -60K | -10% |
| Net profit | DKK -49K | -15% |
| Total assets | DKK 31K | -85% |
| Equity | DKK 144 | +100% |
| Employees | 1 | — |
| Item | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.373 | 1.032 | 1.934 | 1.618 | 2.181 | 1.221 | 632 | 334 | 80 | -54 | -60 |
| Staff expenses | -1.876 | -1.277 | -2.009 | -1.989 | -1.937 | -1.105 | -635 | -825 | -54 | -0 | -0 |
| EBITDA | -503 | -245 | -74 | -371 | 244 | 116 | -3 | -491 | 134 | -54 | -60 |
| Depreciation & amort. | -9 | -8 | -8 | -12 | -12 | -27 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -512 | -253 | -82 | -383 | 232 | 89 | -3 | -491 | 134 | -54 | -60 |
| Net financials | 2 | -2 | -1 | -11 | -9 | -2 | -4 | -5 | 3 | 0 | -2 |
| Profit before tax | -510 | -255 | -83 | -394 | 224 | 87 | -7 | -495 | 137 | -54 | -62 |
| Tax | -114 | -56 | -14 | -0 | -0 | -0 | -6 | -28 | -0 | -12 | -13 |
| Net profit | -396 | -200 | -69 | -394 | 224 | 87 | -1 | -468 | 137 | -42 | -49 |
| Item | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.372 | 1.061 | 1.798 | 1.413 | 1.658 | 1.038 | 985 | 538 | 253 | 204 | 31 |
| Equity | 604 | 404 | 335 | -59 | 165 | 252 | 251 | -217 | -80 | -123 | 0 |
| Long-term debt | 0 | 0 | 11 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 768 | 657 | 1.452 | 1.471 | 1.493 | 761 | 735 | 756 | 333 | 327 | 31 |
| Total debt | 768 | 657 | 1.463 | 1.471 | 1.493 | 786 | 735 | 756 | 333 | 327 | 31 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2019 | — | — |
JE Management | Management | 2013 | — | — |
LP Management | Management | 2021 | — | — |
KW Unofficial title | Unofficial title | 2024 | — | — |
KN Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Impetus2017 ApS | Company | 20.0% | 20.0% | 2017 |
CORTEX CONSULT HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
ZIMMER HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
HORT-IP HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
NORSGAARDS HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Jelicic Jacobsen | Management | 0 companies |
| Jens Erik Zimmer Pedersen | Management | 0 companies |
| Lars Pedersen | Management | 0 companies |
| Kristian Weber Petterson | Unofficial title | 0 companies |
| Kristian Norsgaard Rieper-Holm | Chief Executive Officer | 0 companies |
| Torben Thomasen | Board of Directors | 0 companies |
| Niels Erik Andersen | Board of Directors | 0 companies |
| Lars Henry Henriksen | Chairman | 0 companies |
| Jørgen Smith | Board of Directors | 0 companies |
| Helmut Werner Melcher | Board of Directors | 0 companies |