| Revenue | DKK -280K | +10% |
| EBITDA | DKK -280K | -10% |
| Net profit | DKK -16,4M | -298% |
| Total assets | DKK 336,4M | -5% |
| Equity | DKK 336,3M | -5% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -120 | -156 | -148 | -155 | -180 | -106 | -185 | -254 | -280 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -121 | -120 | -156 | -148 | -155 | -180 | -106 | -185 | -254 | -280 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -121 | -120 | -156 | -148 | -155 | -180 | -106 | -185 | -254 | -280 |
| Net financials | 23.839 | 38.632 | 32.883 | 35.835 | 35.086 | 20.511 | 36.664 | 13.090 | -3.899 | -16.154 |
| Profit before tax | 23.718 | 38.512 | 32.727 | 35.687 | 34.931 | 20.333 | 36.558 | 12.905 | -4.153 | -16.434 |
| Tax | -29 | -26 | -65 | -62 | -40 | -39 | 29 | -20 | -39 | -52 |
| Net profit | 23.747 | 38.538 | 32.792 | 35.749 | 34.971 | 20.372 | 36.529 | 12.925 | -4.114 | -16.382 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 153.512 | 192.009 | 224.814 | 260.569 | 295.516 | 315.902 | 352.274 | 356.867 | 352.798 | 336.402 |
| Equity | 153.392 | 191.930 | 224.722 | 260.471 | 295.442 | 315.814 | 352.221 | 356.776 | 352.662 | 336.280 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 120 | 79 | 92 | 98 | 74 | 88 | 53 | 91 | 136 | 122 |
| Total debt | 120 | 79 | 92 | 98 | 74 | 88 | 53 | 91 | 136 | 122 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
EW Founder | Founder | 2005 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
HF Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Peter Linderoth | Chief Executive Officer | 0 companies |
| Esben Wesenberg Kjær | Founder | 0 companies |
| Per Magnus Berglund | Chief Executive Officer | 0 companies |
| Hans Fredrik Myklestu | Chief Executive Officer | 0 companies |
| Jan Oluf Gånge | Chairman | 0 companies |
| Thea Stene | Board of Directors | 0 companies |
| Gunnar Syvertsen | Board of Directors | 0 companies |
| Kjell Magne Månsson | Board of Directors | 0 companies |
| Giv Kouzekanai Brantenberg | Chairman | 0 companies |