| Revenue | DKK 61K | -76% |
| EBITDA | DKK -59K | -246% |
| Net profit | DKK -59K | -250% |
| Total assets | DKK 133K | -35% |
| Equity | DKK 88K | -40% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 278 | 446 | 420 | 401 | 459 | 301 | 480 | 356 | 306 | 294 | 188 | 251 | 61 |
| Staff expenses | -236 | -300 | -400 | -450 | -401 | -501 | -300 | -360 | -330 | -300 | -180 | -210 | -120 |
| EBITDA | 42 | 146 | 20 | -49 | 58 | -201 | 180 | -4 | -24 | -6 | 8 | 41 | -59 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 42 | 146 | 20 | -49 | 58 | -201 | 180 | -4 | -24 | -6 | 8 | 41 | -59 |
| Net financials | -14 | -1 | -9 | -1 | -0 | -13 | 0 | -0 | 0 | -2 | -2 | -1 | -0 |
| Profit before tax | 29 | 144 | 12 | -49 | 58 | -213 | 180 | -4 | -24 | -8 | 6 | 40 | -59 |
| Tax | 9 | 38 | 5 | -0 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 20 | 106 | 7 | -49 | 53 | -213 | 180 | -4 | -24 | -8 | 6 | 40 | -59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 336 | 368 | 447 | 448 | 355 | 233 | 299 | 231 | 356 | 207 | 173 | 205 | 133 |
| Equity | 173 | 279 | 286 | 237 | 290 | 77 | 257 | 134 | 110 | 102 | 108 | 147 | 88 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 163 | 88 | 161 | 211 | 65 | 156 | 41 | 97 | 246 | 105 | 65 | 58 | 45 |
| Total debt | 163 | 88 | 161 | 211 | 65 | 156 | 41 | 97 | 246 | 105 | 65 | 58 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI | Audit | 2005 | — | — |
| Founder | 2005 | — | — | |
| Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Comedoc Handelsbolag v/Mats Erik Bugge | Founder | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Mats Erik Bugge | Board of Directors | 0 companies |