| Revenue | DKK -31K | +113% |
| EBITDA | DKK -31K | -113% |
| Net profit | DKK -31K | -113% |
| Total assets | DKK 54K | +60% |
| Equity | DKK -27K | -777% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 | 8 | -15 | -25 | -16 | 54 | -21 | -64 | -23 | -8 | -6 | -32 | -14 | -31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 23 | 8 | -15 | -25 | -16 | 54 | -21 | -64 | -23 | -8 | -6 | -32 | -14 | -31 |
| Depreciation & amort. | -7 | -7 | -7 | -7 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 16 | 1 | -22 | -32 | -22 | 54 | -21 | -64 | -23 | -8 | -6 | -32 | -14 | -31 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 |
| Profit before tax | 16 | 1 | -22 | -32 | -22 | 54 | -21 | -64 | -23 | -8 | -6 | -32 | -14 | -31 |
| Tax | 4 | 0 | -4 | -7 | 13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 12 | 1 | -18 | -25 | -36 | 54 | -21 | -64 | -23 | -8 | -6 | -32 | -14 | -31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 976 | 597 | 394 | 349 | 161 | 224 | 174 | 105 | 73 | 64 | 63 | 31 | 34 | 54 |
| Equity | 228 | 229 | 210 | 185 | 149 | 203 | 152 | 88 | 65 | 56 | 50 | 18 | 4 | -27 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 748 | 368 | 184 | 163 | 12 | 21 | 22 | 17 | 8 | 8 | 13 | 13 | 30 | 81 |
| Total debt | 748 | 368 | 184 | 163 | 12 | 21 | 22 | 17 | 8 | 8 | 13 | 13 | 30 | 81 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE Founder | Founder | 2004 | — | — |
SB Founder | Founder | 2004 | — | — |
GA Founder | Founder | 2004 | — | — |
FH Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 20.0% | 20.0% | 2011 | |
FRODE HORSTED ApS | Company | 20.0% | 20.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Elkjær Toft Levy | Founder | 0 companies |
| Søren Bæk | Founder | 0 companies |
| Gustav Anker Sørensen | Founder | 0 companies |
| Frode Horsted | Founder | 0 companies |
| Kenneth Emil Ajslev | Board of Directors | 0 companies |
| Liselotte Schmeltzer | Board of Directors | 0 companies |
| Per Larsen | Board of Directors | 0 companies |
| Torben Lyng | Board of Directors | 0 companies |