| Revenue | DKK -273K | -13% |
| EBITDA | DKK -373K | +10% |
| Net profit | DKK -8M | -340% |
| Total assets | DKK 86,4M | -8% |
| Equity | DKK 85,6M | -9% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -207 | -212 | -120 | -315 | -273 |
| Staff expenses | -361 | -240 | -0 | -100 | -100 |
| EBITDA | -568 | -452 | -120 | -415 | -373 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -568 | -452 | -120 | -415 | -373 |
| Net financials | -961 | 8.288 | -4.030 | 13 | -6.944 |
| Profit before tax | -1.529 | 7.836 | -4.150 | -401 | -7.317 |
| Tax | -25 | 1.509 | -1.331 | 1.428 | 732 |
| Net profit | -1.504 | 6.327 | -2.819 | -1.830 | -8.049 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 123.192 | 123.818 | 115.729 | 93.931 | 86.409 |
| Equity | 123.011 | 123.338 | 115.519 | 93.689 | 85.640 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 181 | 480 | 210 | 242 | 769 |
| Total debt | 181 | 480 | 210 | 242 | 769 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TS | Founder | 2003 |
JH Management | Management | 2018 |
| Former (6) | ||
NG Management | Management | 2012 – 2018 |
OC Chief Executive Officer | Chief Executive Officer | 2004 – 2005 |
LT Management | Management | 2009 – 2009 |
OR Management | Management | 2005 – 2009 |
HS Management | Management | 2008 – 2009 |
MP Management | Management | 2004 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2009 | |
| Chairman | 2021 | |
| Former (5) | ||
| Board of Directors | 2008 – 2008 | |
| Deputy Chairman | 2004 – 2006 | |
| Board of Directors | 2008 – 2008 | |
| Chairman | 2009 – 2021 | |
| Board of Directors | 2007 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2021 | |
| Individual | 20–24.99% | 20–24.99% | 2007 | |
| Company | 100% | 100% | 2020 | |
| Individual | 20–24.99% | 20–24.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Gustav Hedeager Andersen | Management | 0 companies |
| Ole Christian Vad | Chief Executive Officer | 0 companies |
| Lotte Tidemann Stenstrop | Management | 0 companies |
| Thorkild Sørensen Sloth Kristensen | Founder | 0 companies |
| Ole Ravn Andersen | Management | 0 companies |
| Henrik Simonsen | Management | 0 companies |
| Morten Pedersen | Management | 0 companies |
| Jane Hagbarth Olsen | Management | 0 companies |
| Allan Lindhard Jørgensen | Board of Directors | 0 companies |
| Henrik Calum | Deputy Chairman | 0 companies |
| Jacob Møller Knudsen | Board of Directors | 0 companies |
| Grethe Kristensen | Chairman | 0 companies |
| Lau Henrik Sloth Hoffmann Kristensen | Board of Directors | 0 companies |
| Mogens Jørgensen | Chairman | 0 companies |
| Torben Schøn | Board of Directors | 0 companies |