| Revenue | DKK 7K | -97% |
| EBITDA | DKK -162K | -586% |
| Net profit | DKK -162K | -156% |
| Total assets | DKK 880K | -21% |
| Equity | DKK 404K | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 339 | 518 | 328 | 82 | 114 | 158 | 238 | 114 | 337 | 400 | 192 | 225 | 7 |
| Staff expenses | -0 | -0 | -311 | -264 | -264 | -132 | -110 | -198 | -46 | -138 | -173 | -162 | -192 | -88 |
| EBITDA | -53 | 44 | 87 | -37 | -240 | -19 | 25 | 14 | 20 | 126 | 226 | 29 | 33 | -162 |
| Depreciation & amort. | -0 | -4 | -4 | -3 | -0 | -3 | -0 | -0 | -0 | -0 | -41 | -0 | -0 | -0 |
| EBIT | -53 | 40 | 83 | -40 | -240 | -23 | 25 | 14 | 20 | 126 | 185 | 29 | 33 | -162 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -2 | 3 | 340 | 0 |
| Profit before tax | -53 | 40 | 83 | -40 | -240 | -23 | 25 | 14 | 20 | 126 | 184 | 33 | 374 | -162 |
| Tax | -0 | -0 | -0 | 9 | -51 | -5 | 6 | 3 | 5 | 28 | 41 | 7 | 82 | -0 |
| Net profit | -53 | 40 | 83 | -49 | -189 | -17 | 19 | 11 | 16 | 98 | 143 | 25 | 291 | -162 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 186 | 298 | 262 | 116 | 120 | 131 | 165 | 161 | 183 | 285 | 654 | 742 | 1.107 | 880 |
| Equity | 25 | 66 | 149 | 100 | -89 | -106 | -87 | -76 | -60 | 38 | 181 | 206 | 566 | 404 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 161 | 233 | 114 | 17 | 209 | 237 | 252 | 237 | 243 | 247 | 474 | 536 | 541 | 476 |
| Total debt | 161 | 233 | 114 | 17 | 209 | 237 | 252 | 237 | 243 | 247 | 474 | 536 | 541 | 476 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IT Management | Management | 2006 | — | — |
KB Founder | Founder | 2002 | — | — |
BI Audit | Audit | 2002 | — | — |
CN Management | Management | 2004 | — | — |
EH Founder | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Tino Frank | Management | 0 companies |
| Kell Bømler Rasmussen | Founder | 0 companies |
| Birger Iacobsen | Audit | 0 companies |
| Claus Nielsen | Management | 0 companies |
| Eva Holt | Founder | 0 companies |