| Revenue | DKK 1,9M | +193% |
| EBITDA | DKK -74K | -113% |
| Net profit | DKK -821K | -78% |
| Total assets | DKK 1,5M | -23% |
| Equity | DKK -807K | -6178% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 514 | 329 | 1.025 | 191 | 535 | 485 | 602 | 620 | 797 | 1.328 | 470 | 666 | 1.949 |
| Staff expenses | -519 | -445 | -384 | -310 | -323 | -72 | -44 | -50 | -119 | -184 | -111 | -118 | -123 |
| EBITDA | -5 | -116 | 641 | -119 | 212 | 413 | 557 | 570 | 677 | 1.143 | 359 | 548 | -74 |
| Depreciation & amort. | -5 | -8 | -6 | -14 | 160 | -320 | -368 | -687 | -844 | -859 | -971 | -939 | -670 |
| EBIT | -11 | -124 | 635 | -133 | 53 | 93 | 190 | -117 | -167 | 285 | -612 | -390 | -744 |
| Net financials | -1 | 0 | 0 | 0 | -0 | -3 | -3 | -26 | 9 | -45 | -47 | -95 | -76 |
| Profit before tax | -11 | -124 | 635 | -133 | 53 | 90 | 187 | -142 | -157 | 240 | -659 | -485 | -821 |
| Tax | -1 | 80 | 53 | -34 | 12 | 20 | 41 | -2 | -52 | 53 | -15 | -24 | -0 |
| Net profit | -10 | -204 | 582 | -99 | 41 | 69 | 146 | -141 | -106 | 187 | -644 | -460 | -821 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 967 | 667 | 1.392 | 1.482 | 1.535 | 2.110 | 2.286 | 2.596 | 2.626 | 2.616 | 2.203 | 1.910 | 1.474 |
| Equity | 692 | 488 | 1.021 | 922 | 962 | 1.032 | 1.177 | 1.036 | 931 | 1.118 | 474 | 13 | -807 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 275 | 178 | 372 | 560 | 573 | 1.078 | 1.069 | 1.391 | 1.579 | 1.328 | 1.705 | 1.897 | 2.281 |
| Total debt | 275 | 178 | 372 | 560 | 573 | 1.078 | 1.069 | 1.391 | 1.579 | 1.328 | 1.705 | 1.897 | 2.281 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
MM Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MINDCORP HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Michael Moth Sørensen | Management | 0 companies |