| Revenue | DKK 457K | -1% |
| EBITDA | DKK -34K | +84% |
| Net profit | DKK -34K | +84% |
| Total assets | DKK 886K | -10% |
| Equity | DKK 744K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 958 | 1.074 | 663 | 635 | 641 | 836 | 725 | 749 | 487 | 1.174 | 930 | 463 | 457 |
| Staff expenses | -373 | -408 | -607 | -601 | -492 | -764 | -663 | -456 | -430 | -847 | -845 | -660 | -475 |
| EBITDA | 30 | 33 | 5 | 23 | 149 | 72 | 46 | 276 | 45 | 289 | 45 | -216 | -34 |
| Depreciation & amort. | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 26 | 29 | 5 | 23 | 149 | 72 | 46 | 276 | 45 | 289 | 45 | -216 | -34 |
| Net financials | -0 | 0 | -0 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 26 | 29 | 5 | 17 | 149 | 72 | 46 | 276 | 45 | 289 | 45 | -216 | -34 |
| Tax | 7 | 7 | 6 | 5 | 33 | 16 | 10 | 61 | 10 | 63 | 10 | -0 | -0 |
| Net profit | 20 | 22 | -1 | 11 | 116 | 57 | 36 | 215 | 35 | 225 | 35 | -216 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 621 | 462 | 704 | 893 | 1.295 | 1.401 | 1.669 | 1.828 | 1.184 | 1.702 | 1.386 | 986 | 886 |
| Equity | 259 | 281 | 126 | 126 | 408 | 458 | 126 | 709 | 734 | 959 | 995 | 779 | 744 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 362 | 181 | 424 | 598 | 887 | 942 | 1.175 | 1.118 | 450 | 743 | 391 | 208 | 142 |
| Total debt | 362 | 181 | 424 | 598 | 887 | 942 | 1.175 | 1.118 | 450 | 743 | 391 | 208 | 142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SV | Founder | 2007 | — | — |
NC Founder | Founder | 2007 | — | — |
AH Founder | Founder | 2007 | — | — |
MB Founder | Founder | 2007 | — | — |
JP Founder | Founder | 2007 | — | — |
JW Founder | Founder | 2007 | — | — |
LC Founder | Founder | 2007 | — | — |
AM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2013 | |
PAX RECON ApS | Company | 33.3% | 33.3% | 2013 |
NORDISK GESTALT INSTITUT ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Viggo Louis Hoff Johansen | Founder | 0 companies |
| Nina Camitz | Founder | 0 companies |
| Angela Högberg | Founder | 0 companies |
| Mette Berendt | Founder | 0 companies |
| Jens Peder Folmer Jensen | Founder | 0 companies |
| Jacob Wiemann | Founder | 0 companies |
| Lene Correll | Founder | 0 companies |
| Anne Mette Tromborg | Management | 0 companies |
| Kim Carl Christian Henningsen | Board of Directors | 0 companies |
| Klaus Lagermann | Chairman | 0 companies |
| Angela Högberg | Board of Directors | 0 companies |
| Jacob Harregaard Nielsen | Board of Directors | 0 companies |
| Nicoline Olesen | Board of Directors | 0 companies |
| Allan Schefte | Chairman | 0 companies |