| Revenue | DKK -92K | -114% |
| EBITDA | DKK -142K | -496% |
| Net profit | DKK -206K | -816% |
| Total assets | DKK 872K | -53% |
| Equity | DKK 350K | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.493 | 4.875 | 4.535 | 3.672 | 2.268 | 1.452 | 804 | 650 | -92 |
| Staff expenses | -5.053 | -4.799 | -4.500 | -4.137 | -2.226 | -1.555 | -613 | -620 | -50 |
| EBITDA | 440 | 76 | 35 | -465 | 42 | -103 | 203 | 36 | -142 |
| Depreciation & amort. | -27 | -12 | -18 | -32 | -44 | -0 | -0 | -0 | -0 |
| EBIT | 412 | 64 | 17 | -498 | -2 | -103 | 203 | 36 | -142 |
| Net financials | 71 | -16 | -3 | 5 | 3 | 3 | 1 | 2 | 0 |
| Profit before tax | 483 | 48 | 13 | -493 | 1 | -99 | 204 | 38 | -141 |
| Tax | 122 | 21 | 4 | -106 | 2 | -19 | 47 | 9 | 65 |
| Net profit | 361 | 27 | 9 | -387 | -1 | -80 | 157 | 29 | -206 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.341 | 3.536 | 2.778 | 3.278 | 2.935 | 1.855 | 1.947 | 1.864 | 872 |
| Equity | 802 | 830 | 839 | 452 | 451 | 371 | 527 | 556 | 350 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.538 | 2.707 | 1.936 | 2.825 | 2.484 | 1.485 | 1.420 | 1.307 | 522 |
| Total debt | 2.538 | 2.707 | 1.936 | 2.825 | 2.484 | 1.485 | 1.420 | 1.307 | 522 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Unofficial title | Unofficial title | 2021 | — | — |
DL Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 | |
IDEA CONSULTANTS A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Frøhlich | Unofficial title | 0 companies |
| Daniel Lakerveld Bjerregaard | Management | 0 companies |
| Michael Nervil | Chairman | 0 companies |
| Bettina Bjerregaard | Board of Directors | 0 companies |