| Revenue | DKK -277K | -15% |
| EBITDA | DKK -762K | -3% |
| Net profit | DKK -761K | +5% |
| Total assets | DKK 222K | +18% |
| Equity | DKK -1,6M | -95% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.073 | -357 | 253 | -328 | -277 |
| Staff expenses | -825 | -832 | -659 | -412 | -440 |
| EBITDA | 248 | -1.190 | -406 | -740 | -762 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 248 | -1.190 | -406 | -740 | -762 |
| Net financials | 0 | -4 | -0 | -22 | -55 |
| Profit before tax | 248 | -1.194 | -406 | -762 | -817 |
| Tax | 58 | -261 | -87 | 40 | -56 |
| Net profit | 190 | -933 | -319 | -802 | -761 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.026 | 1.583 | 229 | 189 | 222 |
| Equity | 387 | 4 | 5 | -797 | -1.559 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 239 | 779 | 224 | 986 | 1.781 |
| Total debt | 239 | 779 | 224 | 986 | 1.781 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
BJ Founder | Founder | 2005 |
JM Founder | Founder | 2005 |
HS Chief Executive Officer | Chief Executive Officer | 2011 |
| Former (2) | ||
PL | Audit | 2005 – 2013 |
PO Management | Management | 2005 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2005 – 2005 | |
| Board of Directors | 2005 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Lysbjerg Hansen | Audit | 0 companies |
| Bent Jørgensen | Founder | 0 companies |
| Johannes Mærsk Padeanu | Founder | 0 companies |
| Henrik Simonsen | Chief Executive Officer | 0 companies |
| Poul-Erik Omme Simonsen | Management | 0 companies |
| Henrik Klougart | Board of Directors | 0 companies |
| Børge Johan Pedersen | Board of Directors | 0 companies |