| Revenue | DKK 2,9M | +7% |
| EBITDA | DKK 382K | +1% |
| Net profit | DKK 319K | -15% |
| Total assets | DKK 4,6M | +31% |
| Equity | DKK 3,7M | +9% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.678 | 4.223 | 2.773 | 6.250 | 2.937 | 6.205 | 5.013 | 5.173 | 1.569 | 3.962 | 8.423 | 12.156 | 2.745 | 2.931 |
| Staff expenses | -1.988 | -3.022 | -2.423 | -3.677 | -2.729 | -3.822 | -4.034 | -3.231 | -2.409 | -2.013 | -4.054 | -3.921 | -2.367 | -2.507 |
| EBITDA | -88 | 1.201 | 350 | 2.573 | 208 | 2.383 | 979 | 1.942 | -841 | 1.949 | 4.019 | 2.440 | 378 | 382 |
| Depreciation & amort. | -115 | -115 | -96 | -47 | -29 | -38 | -43 | -95 | -124 | -120 | -95 | -37 | -0 | -0 |
| EBIT | -203 | 1.086 | 254 | 2.525 | 179 | 2.345 | 936 | 1.847 | -965 | 1.829 | 3.925 | 2.403 | 378 | 382 |
| Net financials | -4 | -8 | -2 | -7 | -6 | -12 | 21 | 39 | -21 | -52 | 28 | 41 | 101 | 30 |
| Profit before tax | -206 | 1.079 | 252 | 2.518 | 173 | 2.333 | 957 | 1.886 | -987 | 1.777 | 3.953 | 2.444 | 479 | 412 |
| Tax | -48 | 308 | 68 | 600 | 40 | 513 | 214 | 412 | -172 | 393 | 949 | 576 | 105 | 93 |
| Net profit | -158 | 771 | 184 | 1.918 | 133 | 1.819 | 743 | 1.474 | -814 | 1.384 | 3.004 | 1.868 | 374 | 319 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.342 | 0 | 0 | 3.677 | 3.476 | 4.947 | 5.096 | 4.929 | 3.181 | 5.138 | 7.192 | 6.353 | 3.561 | 4.648 |
| Equity | 650 | 0 | 0 | 2.578 | 2.511 | 4.330 | 4.073 | 3.548 | 733 | 2.118 | 5.121 | 4.989 | 3.363 | 3.682 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136 | 360 | 986 | 541 | 0 | 0 |
| Short-term debt | 692 | 0 | 0 | 1.100 | 965 | 616 | 988 | 1.357 | 2.312 | 2.660 | 1.085 | 823 | 197 | 966 |
| Total debt | 692 | 0 | 0 | 1.100 | 965 | 616 | 988 | 1.357 | 2.447 | 3.020 | 2.071 | 1.364 | 197 | 966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Founder | Founder | 2004 | — | — |
AR Founder | Founder | 2004 | — | — |
KT Management | Management | 2004 | — | — |
BP | Audit | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Omtanke Holding ApS | Company | 50.0% | 33.3% | 2015 |
Larsmedomtanke ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Vogh | Founder | 0 companies |
| Anouk Reinholdt | Founder | 0 companies |
| Karen Thor Søndergaard | Management | 0 companies |
| Bjørn Preben Pedersen | Audit | 0 companies |