| Revenue | DKK 467 | -98% |
| EBITDA | DKK -2K | -135% |
| Net profit | DKK -9K | +75% |
| Total assets | DKK 184K | -9% |
| Equity | DKK 66K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 | -111 | 78 | 12 | 93 | 66 | 44 | -4 | 275 | -61 | -35 | 21 | 0 |
| Staff expenses | -221 | -39 | -74 | -8 | -36 | -0 | -22 | -33 | -26 | -13 | -45 | -14 | -3 |
| EBITDA | -123 | -150 | 4 | 4 | 57 | 66 | 22 | -37 | 249 | -73 | -79 | 7 | -2 |
| Depreciation & amort. | -56 | 63 | -10 | -4 | -4 | -4 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -179 | -214 | -6 | 0 | 52 | 62 | 22 | -37 | 249 | -73 | -79 | 7 | -2 |
| Net financials | -5 | -0 | -5 | -1 | -0 | -0 | -0 | -1 | -0 | -2 | -3 | -6 | -7 |
| Profit before tax | -184 | -214 | -11 | -1 | 52 | 61 | 21 | -38 | 249 | -75 | -82 | 1 | -9 |
| Tax | -40 | -51 | 7 | -0 | 12 | 14 | 7 | -0 | 47 | -16 | -17 | 38 | -0 |
| Net profit | -144 | -164 | -18 | -1 | 40 | 47 | 14 | -38 | 201 | -59 | -65 | -37 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 299 | 214 | 188 | 253 | 277 | 349 | 302 | 179 | 412 | 296 | 223 | 201 | 184 |
| Equity | 153 | -11 | -28 | -30 | 10 | 58 | 72 | 34 | 236 | 177 | 112 | 75 | 66 |
| Long-term debt | 19 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 127 | 178 | 216 | 283 | 266 | 291 | 230 | 145 | 176 | 119 | 111 | 126 | 118 |
| Total debt | 146 | 225 | 216 | 283 | 266 | 291 | 230 | 145 | 176 | 119 | 111 | 126 | 118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW | Audit | 2006 | — | — |
SI | Founder | 2006 | — | — |
MS Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Withøfft Rasmussen | Audit | 0 companies |
| SCANCONSULT INTERNATIONAL LTD | Founder | 0 companies |
| Martin Schmidt-Larsen | Unofficial title | 0 companies |