| Revenue | DKK -8K | -108% |
| EBITDA | DKK -8K | +82% |
| Net profit | DKK 103K | +8461% |
| Total assets | DKK 1,9M | -2% |
| Equity | DKK 1,9M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -595 | -889 | 1.151 | 1.445 | 472 | 740 | 798 | 827 | 472 | 497 | 379 | 383 | 103 | -8 |
| Staff expenses | -688 | -440 | -455 | -498 | -465 | -479 | -493 | -471 | -408 | -282 | -309 | -331 | -148 | -0 |
| EBITDA | 105 | -437 | 696 | 947 | 7 | 260 | 305 | 356 | 64 | 215 | 70 | 52 | -45 | -8 |
| Depreciation & amort. | -6 | -6 | -6 | -6 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 99 | -443 | 690 | 941 | 1 | 260 | 305 | 356 | 64 | 215 | 70 | 52 | -45 | -8 |
| Net financials | -92 | -130 | -110 | -43 | 34 | 74 | 17 | 47 | -0 | 1 | -23 | -3 | 44 | 139 |
| Profit before tax | 181 | -320 | 581 | 898 | 35 | 334 | 322 | 402 | 64 | 217 | 47 | 49 | -1 | 131 |
| Tax | 45 | -81 | 142 | 212 | 9 | 74 | 71 | 91 | 15 | 48 | 10 | 11 | 0 | 29 |
| Net profit | 136 | -239 | 438 | 686 | 26 | 261 | 251 | 312 | 49 | 169 | 36 | 38 | -1 | 103 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.272 | 8.561 | 7.304 | 5.692 | 7.137 | 4.251 | 4.899 | 3.114 | 2.851 | 3.962 | 2.655 | 3.049 | 1.931 | 1.902 |
| Equity | 1.172 | 1.411 | 1.790 | 2.437 | 2.363 | 1.857 | 2.003 | 2.206 | 2.147 | 2.203 | 2.125 | 2.046 | 1.923 | 1.890 |
| Long-term debt | 0 | 0 | 132 | 210 | 0 | 42 | 41 | 67 | 0 | 29 | 0 | 0 | 0 | 3 |
| Short-term debt | -6.100 | -7.149 | 5.382 | 3.045 | 4.774 | 2.352 | 2.855 | 841 | 704 | 1.730 | 529 | 1.004 | 8 | 8 |
| Total debt | -6.100 | -7.149 | 5.514 | 3.255 | 4.774 | 2.394 | 2.896 | 908 | 704 | 1.758 | 529 | 1.004 | 8 | 11 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Founder | Founder | 2004 | — | — |
KM Founder | Founder | 2004 | — | — |
HU Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Hanne Larsen | Founder | 0 companies |
| Knut Meyer | Founder | 0 companies |
| Hans Ulrik Hove Nielsen | Founder | 0 companies |
| Camilla Kahr Christensen | Board of Directors | 0 companies |
| Mathias Kahr Christensen | Board of Directors | 0 companies |