| Revenue | DKK -76K | -15% |
| EBITDA | DKK -76K | +15% |
| Net profit | DKK -76K | +8% |
| Total assets | DKK 289K | +11% |
| Equity | DKK -3,2M | -2% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26.979 | 52 | -7 | -7 | 7.227 | 9.043 | 2.161 | -59 | -28 | -62 | -65 | -89 | -76 |
| Staff expenses | -17.247 | -17 | -0 | -0 | -7.355 | -9.962 | -3.422 | -1 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 9.658 | 35 | -7 | -7 | -128 | -919 | -1.261 | -60 | -28 | -62 | -65 | -89 | -76 |
| Depreciation & amort. | 330 | -0 | -0 | -0 | 997 | -2.026 | -36 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 9.329 | 35 | -7 | -7 | -1.125 | -2.945 | -1.297 | -60 | -28 | -62 | -65 | -89 | -76 |
| Net financials | 3 | 130 | 43 | -1 | -18 | -11 | -84 | -90 | -74 | -75 | -138 | -18 | -22 |
| Profit before tax | 9.332 | 164 | 36 | -8 | -1.143 | -2.956 | -1.381 | -150 | -102 | -137 | -203 | -107 | -98 |
| Tax | 3.419 | -0 | -0 | -0 | -812 | -986 | 605 | -33 | -23 | -30 | -45 | -24 | -22 |
| Net profit | 5.913 | 164 | 36 | -8 | -331 | -1.970 | -1.986 | -117 | -79 | -107 | -158 | -83 | -76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.093 | 1.262 | 1.283 | 1.574 | 6.674 | 5.324 | 1.154 | 362 | 270 | 198 | 244 | 260 | 289 |
| Equity | 1.977 | 1.242 | 1.278 | 1.270 | 1.336 | -634 | -2.620 | -2.737 | -2.816 | -2.923 | -3.081 | -3.164 | -3.240 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.570 | 2.653 | 2.719 | 2.790 | 2.921 | 2.922 | 2.923 |
| Short-term debt | 30.115 | 20 | 5 | 305 | 5.339 | 5.958 | 1.204 | 446 | 367 | 331 | 404 | 502 | 606 |
| Total debt | 30.115 | 20 | 5 | 305 | 5.339 | 5.958 | 3.774 | 3.099 | 3.086 | 3.121 | 3.325 | 3.424 | 3.529 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CS Management | Management | 2009 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
CA Founder | Founder | 2006 | — | — |
FM Management | Management | 2012 | — | — |
SO Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
BR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PD Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
INFRAHOUSE P/S | Company | 33.3% | 33.3% | 2016 |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Marina Lønning | Chief Executive Officer | 0 companies |
| Søren Askø Selch | Chief Executive Officer | 0 companies |
| Charlotte Schnack | Management | 0 companies |
| Allan Krogsgaard Jakobsen | Chief Executive Officer | 0 companies |
| CRAYON AS | Founder | 0 companies |
| Frank Mortensen | Management | 0 companies |
| Stig Orloff | Chief Executive Officer | 0 companies |
| Bjarne Riis | Chief Executive Officer | 0 companies |
| Poul-Erik Dates Jørgensen | Management | 0 companies |
| Jon Birger Syvertsen | Board of Directors | 0 companies |
| Michael Grant Jacobs | Board of Directors | 0 companies |
| Rune Syversen | Chairman | 0 companies |
| Michael Thiesen | Board of Directors | 0 companies |
| Torgrim Takle | Chairman | 0 companies |
| Jens Ragnar Rugset | Chairman | 0 companies |
| Betina Rehné | Board of Directors | 0 companies |
| Melissa Ann Mulholland | Board of Directors | 0 companies |