| Revenue | DKK 2,1M | +66% |
| EBITDA | DKK 631K | +5989% |
| Net profit | DKK 464K | +1427% |
| Total assets | DKK 1,2M | +127% |
| Equity | DKK 841K | +123% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 469 | 442 | 633 | 397 | 528 | 239 | 1.141 | 844 | 663 | 1.215 | 1.184 | 1.260 | 2.093 |
| Staff expenses | -155 | -194 | -363 | -265 | -178 | -168 | -418 | -526 | -354 | -485 | -599 | -697 | -773 |
| EBITDA | 87 | 100 | 43 | -6 | 86 | -111 | 267 | -108 | 42 | 393 | 7 | -11 | 631 |
| Depreciation & amort. | -93 | -59 | -40 | -37 | -15 | -0 | -0 | -3 | -17 | -28 | -33 | -33 | -34 |
| EBIT | -6 | 41 | 3 | -43 | 71 | -111 | 267 | -111 | 25 | 365 | -27 | -44 | 597 |
| Net financials | -16 | -9 | -1 | -4 | -2 | -5 | -2 | -1 | -2 | -2 | -4 | 0 | 1 |
| Profit before tax | -22 | 32 | 2 | -47 | 68 | -116 | 266 | -112 | 23 | 363 | -31 | -44 | 598 |
| Tax | -5 | 8 | 1 | 20 | 1 | -0 | 28 | -0 | -0 | 54 | -5 | -9 | 134 |
| Net profit | -17 | 24 | 0 | -67 | 68 | -116 | 238 | -112 | 23 | 309 | -26 | -35 | 464 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 188 | 214 | 179 | 108 | 181 | 87 | 462 | 191 | 340 | 715 | 603 | 543 | 1.236 |
| Equity | 71 | 94 | 95 | 27 | 95 | -20 | 218 | 106 | 129 | 438 | 412 | 377 | 841 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 117 | 120 | 84 | 80 | 86 | 107 | 245 | 86 | 211 | 276 | 190 | 166 | 395 |
| Total debt | 117 | 120 | 84 | 80 | 86 | 107 | 245 | 86 | 211 | 276 | 190 | 166 | 395 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IP Management | Management | 2025 | — | — |
BL Founder | Founder | 2006 | — | — |
MM Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Isa Philip Manneh Andersen | Management | 0 companies |
| Bo Laurits Olsen | Founder | 0 companies |
| Morten Munk Petersen | Founder | 0 companies |