| Revenue | DKK 3,8M | +32% |
| EBITDA | DKK -1M | -163% |
| Net profit | DKK -1M | -167% |
| Total assets | DKK 1,7M | -11% |
| Equity | DKK -684K | -309% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 84 | 98 | 77 | 93 | -147 | -148 | -115 | 172 | 634 | 1.708 | 2.875 | 3.795 |
| Staff expenses | -202 | -158 | -122 | -119 | -103 | -1 | -0 | -174 | -533 | -1.091 | -3.265 | -4.819 |
| EBITDA | -118 | -61 | -45 | -25 | -237 | -149 | -115 | -2 | 101 | 617 | -390 | -1.024 |
| Depreciation & amort. | 283 | -153 | -111 | -105 | 6 | -4 | -0 | -15 | -44 | -58 | -122 | -145 |
| EBIT | -401 | -214 | -155 | -131 | -243 | -152 | -115 | -17 | 57 | 560 | -512 | -1.169 |
| Net financials | 23 | 17 | 12 | 8 | 5 | -0 | -2 | -11 | -14 | -2 | 19 | -80 |
| Profit before tax | -378 | -196 | -143 | -123 | -239 | -152 | -117 | -28 | 43 | 558 | -492 | -1.249 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -113 | 40 | -150 | -113 | -238 |
| Net profit | -378 | -196 | -143 | -123 | -239 | -152 | -117 | 85 | 3 | 708 | -379 | -1.011 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.352 | 723 | 579 | 456 | 258 | 54 | 35 | 360 | 715 | 1.776 | 1.965 | 1.748 |
| Equity | 881 | 685 | 542 | 419 | 180 | 27 | -89 | -4 | -1 | 706 | 327 | -684 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 709 |
| Short-term debt | 471 | 38 | 38 | 37 | 78 | 27 | 124 | 364 | 716 | 1.070 | 1.637 | 1.723 |
| Total debt | 471 | 38 | 38 | 37 | 78 | 27 | 124 | 364 | 716 | 1.070 | 1.637 | 2.432 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Management | Management | 2023 | — | — |
KG Founder | Founder | 2001 | — | — |
FJ | Audit | 2001 | — | — |
SL Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Peter Lykke Gammelgaard | Management | 0 companies |
| Kristen Gammelgaard | Founder | 0 companies |
| Frits Johannes Malling | Audit | 0 companies |
| Søren Lund | Management | 0 companies |
| Line Hammer Nygaard | Board of Directors | 0 companies |
| Morten Gregers Johansen | Chairman | 0 companies |