| Revenue | DKK -30K | +47% |
| EBITDA | DKK -102K | -10% |
| Net profit | DKK 90K | -81% |
| Total assets | DKK 4,7M | +2% |
| Equity | DKK 4,6M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 451 | 387 | 263 | 127 | 74 | -1 | -36 | -29 | 31 | 12 | 7 | -21 | -20 | -30 |
| Staff expenses | -344 | -339 | -291 | -160 | -91 | -82 | -76 | -79 | -75 | -75 | -0 | -144 | -72 | -72 |
| EBITDA | 107 | 48 | -28 | -34 | -17 | -83 | -111 | -108 | -44 | -63 | 7 | -165 | -92 | -102 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 107 | 48 | -28 | -34 | -17 | -83 | -111 | -108 | -44 | -63 | 7 | -165 | -92 | -102 |
| Net financials | 293 | 231 | 455 | -637 | 230 | 199 | 56 | 155 | 22 | 621 | -499 | 185 | 571 | 238 |
| Profit before tax | 400 | 279 | 427 | -671 | 213 | 116 | -56 | 47 | -22 | 558 | -493 | 20 | 479 | 136 |
| Tax | 102 | 66 | 98 | 5 | 43 | 21 | -0 | -0 | -0 | 104 | -0 | -0 | 3 | 46 |
| Net profit | 298 | 213 | 329 | -676 | 170 | 95 | -56 | 47 | -22 | 454 | -493 | 20 | 476 | 90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.266 | 5.437 | 5.699 | 4.829 | 4.885 | 4.835 | 4.754 | 4.697 | 4.505 | 4.935 | 4.277 | 4.217 | 4.640 | 4.712 |
| Equity | 5.041 | 5.157 | 5.387 | 4.612 | 4.782 | 4.776 | 4.617 | 4.557 | 4.427 | 4.770 | 4.164 | 4.127 | 4.544 | 4.573 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 222 | 280 | 312 | 217 | 103 | 60 | 138 | 140 | 78 | 165 | 113 | 90 | 96 | 139 |
| Total debt | 222 | 280 | 312 | 217 | 103 | 60 | 138 | 140 | 78 | 165 | 113 | 90 | 96 | 139 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Founder | Founder | 2000 | — | — |
HJ Founder | Founder | 2000 | — | — |
PI | Audit | 2000 | — | — |
KH Founder | Founder | 2000 | — | — |
JA Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Hansen | Founder | 0 companies |
| Henrik Jørgensen | Founder | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Kell Hørup Meyer | Founder | 0 companies |
| Jørgen Andersen | Founder | 0 companies |
| Arvid Jørgensen Rattenborg | Board of Directors | 0 companies |