| Revenue | DKK -15K | -112% |
| EBITDA | DKK -202K | +41% |
| Net profit | DKK 1,2M | +165% |
| Total assets | DKK 9,9M | +23% |
| Equity | DKK 3,7M | +48% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | 71 | 104 | -6 | -24 | -32 | -42 | -9 | -52 | -34 | -21 | 130 | -15 |
| Staff expenses | -0 | -134 | -508 | -414 | -713 | -446 | -420 | -437 | -450 | -441 | -448 | -469 | -187 |
| EBITDA | -3 | -63 | -404 | -420 | -828 | -478 | -372 | -446 | -501 | -476 | -468 | -339 | -202 |
| Depreciation & amort. | -0 | -12 | -12 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -75 | -417 | -432 | -828 | -478 | -372 | -446 | -501 | -476 | -468 | -339 | -202 |
| Net financials | 37 | 49 | -233 | 796 | 140 | 81 | 59 | -73 | 1.464 | -45 | 45 | -1.489 | 1.566 |
| Profit before tax | 34 | -26 | -650 | 364 | -687 | -397 | -313 | -519 | 963 | -521 | -424 | -1.828 | 1.364 |
| Tax | 9 | -6 | -0 | 7 | -0 | -0 | -446 | -123 | 212 | -150 | -89 | 10 | 175 |
| Net profit | 26 | -20 | -650 | 357 | -687 | -397 | 133 | -396 | 751 | -371 | -335 | -1.838 | 1.189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.159 | 2.292 | 3.104 | 3.808 | 2.782 | 1.647 | 1.813 | 4.999 | 7.727 | 6.212 | 5.777 | 8.041 | 9.860 |
| Equity | 956 | 2.236 | 3.086 | 3.443 | 2.756 | 1.634 | 1.767 | 4.271 | 5.021 | 4.651 | 4.316 | 2.478 | 3.668 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 203 | 57 | 18 | 365 | 27 | 13 | 46 | 728 | 2.705 | 1.561 | 1.460 | 5.553 | 6.050 |
| Total debt | 203 | 57 | 18 | 365 | 27 | 13 | 46 | 728 | 2.705 | 1.561 | 1.460 | 5.553 | 6.050 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2003 | — | — |
LS Management | Management | 2013 | — | — |
ØH Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PETER NIELSEN & PARTNERS INTERNATIONAL ApS | Company | 50.0% | 50.0% | 2019 |
BRDR. INVEST ApS | Company | 33.3% | 33.3% | 2019 |
| Individual | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Work Bramsen | Management | 0 companies |
| Lisbeth Schmidt Hulgaard | Management | 0 companies |
| Øjvind Hulgaard | Management | 0 companies |
| John Lohff | Board of Directors | 0 companies |
| Jens Michael Damm | Board of Directors | 0 companies |
| Jens Ole Bahr | Chairman | 0 companies |