| Revenue | DKK 86K | -93% |
| EBITDA | DKK -333K | -182% |
| Net profit | DKK -365K | -216% |
| Total assets | DKK 1,5M | +35% |
| Equity | DKK 509K | -42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | 1.136 | 904 | 1.504 | 1.268 | 1.008 | 1.706 | 1.329 | 1.136 | 2.179 | 1.043 | 315 | 1.192 | 86 |
| Staff expenses | -1.347 | -965 | -745 | -1.149 | -1.067 | -1.068 | -1.139 | -1.212 | -1.051 | -1.242 | -1.251 | -1.190 | -795 | -418 |
| EBITDA | -64 | 105 | 107 | 298 | 133 | -133 | 507 | 63 | 29 | 901 | -216 | -875 | 405 | -333 |
| Depreciation & amort. | -20 | -18 | -13 | -4 | -6 | -10 | -10 | -8 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -83 | 88 | 94 | 295 | 127 | -143 | 497 | 55 | 25 | 901 | -216 | -875 | 405 | -333 |
| Net financials | -43 | -41 | -40 | -22 | -18 | -16 | -15 | -17 | -14 | -44 | -4 | -3 | -2 | -1 |
| Profit before tax | -126 | 47 | 54 | 273 | 109 | -159 | 481 | 39 | 12 | 856 | -220 | -878 | 404 | -334 |
| Tax | -32 | 12 | 12 | 70 | 26 | -14 | 96 | 8 | 13 | -36 | -44 | -192 | 90 | 31 |
| Net profit | -94 | 35 | 42 | 204 | 82 | -144 | 386 | 31 | -2 | 893 | -177 | -686 | 314 | -365 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.316 | 1.282 | 1.842 | 1.709 | 1.723 | 1.379 | 1.990 | 1.871 | 1.779 | 2.446 | 1.487 | 664 | 1.092 | 1.470 |
| Equity | 453 | 412 | 333 | 577 | 659 | 515 | 901 | 731 | 730 | 1.622 | 1.246 | 560 | 874 | 509 |
| Long-term debt | 0 | 0 | 446 | 474 | 469 | 431 | 506 | 436 | 534 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 863 | 870 | 1.063 | 644 | 581 | 433 | 574 | 700 | 497 | 824 | 241 | 104 | 218 | 961 |
| Total debt | 863 | 870 | 1.509 | 1.118 | 1.050 | 864 | 1.079 | 1.136 | 1.032 | 824 | 241 | 104 | 218 | 961 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Founder | Founder | 2003 | — | — |
KN Management | Management | 2003 | — | — |
MJ Founder | Founder | 2003 | — | — |
LA Management | Management | 2003 | — | — |
MH Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NOWAK CONSULTING ApS | Company | 50.0% | 50.0% | 2013 |
LANI Consult ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Dyrhauge | Founder | 0 companies |
| Kim Nowak Jensen | Management | 0 companies |
| Martin Johan Morsing Larsen | Founder | 0 companies |
| Lars Arne Nilsson | Management | 0 companies |
| Martin Hjort Andersen | Founder | 0 companies |