| Revenue | DKK 55K | -3476% |
| EBITDA | DKK 55K | +1877% |
| Net profit | DKK 41K | +2143% |
| Total assets | DKK 389K | +26% |
| Equity | DKK 37K | +1015% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 415 | 588 | 303 | 210 | 180 | 333 | 526 | 458 | 297 | 65 | 144 | -25 | -2 | 55 |
| Staff expenses | -428 | -560 | -231 | -159 | -125 | -351 | -465 | -463 | -228 | -86 | -131 | -66 | -1 | -0 |
| EBITDA | -13 | 5 | 53 | -18 | 7 | -38 | 61 | -5 | 69 | -21 | 13 | -92 | -3 | 55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | 5 | 53 | -18 | 7 | -38 | 61 | -5 | 69 | -21 | 13 | -92 | -3 | 55 |
| Net financials | -7 | -4 | -5 | -6 | -6 | -1 | -1 | -7 | -9 | -8 | -9 | -0 | 1 | -15 |
| Profit before tax | -19 | 1 | 48 | -24 | 1 | -39 | 60 | -12 | 60 | -29 | 4 | -92 | -3 | 41 |
| Tax | -0 | -0 | 3 | -0 | 2 | 21 | 14 | -2 | 13 | -5 | 3 | -20 | -1 | -0 |
| Net profit | -19 | 1 | 45 | -24 | -2 | -60 | 46 | -10 | 46 | -24 | 2 | -71 | -2 | 41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 220 | 321 | 236 | 243 | 325 | 199 | 272 | 332 | 449 | 390 | 424 | 348 | 307 | 389 |
| Equity | 48 | 125 | 125 | 125 | 125 | 125 | 55 | 46 | 92 | 68 | 69 | -2 | -4 | 37 |
| Long-term debt | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 172 | 195 | 128 | 164 | 235 | 170 | 216 | 286 | 357 | 322 | 355 | 350 | 311 | 352 |
| Total debt | 172 | 195 | 131 | 164 | 235 | 170 | 216 | 286 | 357 | 322 | 355 | 350 | 311 | 352 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN | Audit | 2001 | — | — |
BM Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Nyrup Jørgensen | Audit | 0 companies |
| Bo Misbach Thinghuus | Founder | 0 companies |