| Revenue | DKK -38K | +7% |
| EBITDA | DKK -38K | -7% |
| Net profit | DKK 4K | -40% |
| Total assets | DKK 190K | -20% |
| Equity | DKK 33K | +12% |
| Employees | 1 | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | 11.066 | 9.136 | -1.667 | -228 | -919 | 457 | -51 | -47 | -43 | -48 | -51 | -35 | -38 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8.397 | -4.514 | -2.758 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | 1.800 | 1.785 | -4.425 | -225 | -919 | 457 | -51 | -47 | -43 | -48 | -51 | -35 | -38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.195 | -3.530 | -222 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | -2.395 | -1.745 | -4.647 | -225 | -919 | 457 | -51 | -47 | -43 | -48 | -51 | -35 | -38 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.368 | -42.775 | -2.487 | 32.461 | 919 | -257 | -8 | -7 | -8 | 93 | -7 | 41 | 42 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | -14.763 | -44.520 | -7.135 | 32.236 | 0 | 200 | -59 | -54 | -50 | 45 | -58 | 6 | 4 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.433 | -1.019 | -2 | -825 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | -13.329 | -43.501 | -7.133 | 33.060 | 0 | 200 | -59 | -54 | -50 | 45 | -58 | 6 | 4 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102.381 | 16.568 | 3.936 | 1.087 | 162 | 557 | 498 | 444 | 394 | 339 | 281 | 237 | 190 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 23.931 | -25.148 | -33.060 | 0 | 0 | 200 | 141 | 87 | 36 | 81 | 23 | 30 | 33 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -453 | 0 | 0 | 1.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.997 | 41.715 | 36.996 | 1.087 | 162 | 357 | 357 | 357 | 357 | 257 | 257 | 207 | 157 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.997 | 41.715 | 36.996 | 1.087 | 162 | 357 | 357 | 357 | 357 | 257 | 257 | 207 | 157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2005 | — | — |
CB Unofficial title | Unofficial title | 2015 | — | — |
AB Founder | Founder | 2001 | — | — |
SB Founder | Founder | 2001 | — | — |
JB Founder | Founder | 2001 | — | — |
CE Founder | Founder | 2001 | — | — |
LH Management | Management | 2007 | — | — |
CS Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NP3 COMMUNICATIONS GROUP A/S | Company | 33.3% | 33.3% | 2015 |
LARS H. PETERSEN ApS | Company | 10.0% | 10.0% | 2015 |
NEXT COMPANY ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Ladefoged | Management | 0 companies |
| Claus Berner Nielsen | Unofficial title | 0 companies |
| Allan Bartram | Founder | 0 companies |
| Søren Bechmann | Founder | 0 companies |
| Jørgen Blauert | Founder | 0 companies |
| Charlotte Ellegaard | Founder | 0 companies |
| Lars Hagh Petersen | Management | 0 companies |
| Carsten Skakkebæk | Founder | 0 companies |
| Niels Ranum | Board of Directors | 0 companies |
| Jørgen Heinrich Jønsson | Chairman | 0 companies |
| Morten Melbye | Board of Directors | 0 companies |
| Lars Tversted | Board of Directors | 0 companies |
| Poul Kjersgaard Nielsen | Chairman | 0 companies |