| Revenue | DKK 0 | — |
| EBITDA | DKK -33K | -19% |
| Net profit | DKK -541K | -176% |
| Total assets | DKK 2,3M | -26% |
| Equity | DKK 2,3M | -23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | -36 | -25 | -29 | -24 | -29 | -52 | -37 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | -36 | -25 | -29 | -24 | -29 | -52 | -37 | -36 | -27 | -33 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28 | -36 | -25 | -29 | -24 | -29 | -52 | -37 | -36 | -27 | -33 |
| Net financials | 641 | 382 | 1.334 | 333 | 410 | 136 | 876 | 216 | 270 | 821 | -509 |
| Profit before tax | 613 | 346 | 1.308 | 304 | 385 | 107 | 825 | 179 | 233 | 794 | -541 |
| Tax | 1 | -0 | 95 | 67 | 85 | 48 | -143 | 37 | 45 | 82 | -0 |
| Net profit | 613 | 346 | 1.213 | 237 | 300 | 59 | 968 | 143 | 188 | 711 | -541 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.527 | 3.063 | 3.981 | 4.079 | 4.169 | 4.053 | 4.829 | 3.488 | 3.559 | 3.119 | 2.304 |
| Equity | 2.502 | 2.848 | 3.861 | 3.898 | 3.999 | 3.842 | 4.610 | 3.451 | 3.489 | 2.971 | 2.279 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25 | 215 | 120 | 115 | 81 | 98 | 219 | 37 | 70 | 148 | 25 |
| Total debt | 25 | 215 | 120 | 115 | 81 | 98 | 219 | 37 | 70 | 148 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HI Management | Management | 2001 | — | — |
KA Management | Management | 2022 | — | — |
KH Audit | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MELISSA ApS | Company | 33.3% | 66.7% | 2019 |
KAAJ ApS | Company | 33.3% | 15.0% | 2019 |
| Individual | 25.0% | 10.0% | 2013 | |
Fiducia Invest ApS | Company | 33.3% | 15.0% | 2019 |
AAGGE ApS | Company | 25.0% | 10.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Ingvart Johansen | Management | 0 companies |
| Kasper Aaquist Pihl Johansen | Management | 0 companies |
| Kim Hansen Schwartz | Audit | 0 companies |
| Lisbeth Aaquist Johansen | Board of Directors | 0 companies |
| Mikkel Aaquist Johansen | Board of Directors | 0 companies |