| Revenue | DKK 238K | -2% |
| EBITDA | DKK 238K | -2% |
| Net profit | DKK 222K | +8% |
| Total assets | DKK 1,2M | -4% |
| Equity | DKK 758K | +41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.223 | 5.241 | 1.928 | 2.089 | 806 | 320 | 135 | 75 | 68 | 58 | 242 | 238 |
| Staff expenses | -4.144 | -5.067 | -3.292 | -2.875 | -2.706 | -618 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 79 | 174 | -1.364 | -786 | -1.900 | -331 | 135 | 75 | 68 | 58 | 242 | 238 |
| Depreciation & amort. | -20 | -0 | -0 | -0 | -9 | -7 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 59 | 174 | -1.364 | -786 | -1.909 | -337 | 133 | 75 | 68 | 58 | 242 | 238 |
| Net financials | -153 | 5 | 118 | -217 | 138 | 143 | 195 | 56 | -213 | 45 | 0 | -2 |
| Profit before tax | -95 | 179 | -1.246 | -1.004 | -1.771 | -194 | 328 | 131 | -146 | 103 | 242 | 236 |
| Tax | -21 | 47 | 448 | -0 | -0 | -0 | -0 | -0 | -85 | -113 | 37 | 14 |
| Net profit | -73 | 132 | -1.694 | -1.004 | -1.771 | -194 | 328 | 131 | -61 | 216 | 205 | 222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.017 | 2.793 | 2.195 | 2.607 | 1.519 | 920 | 570 | 543 | 747 | 762 | 1.256 | 1.206 |
| Equity | -1.384 | -1.251 | -2.946 | -3.950 | -5.720 | -5.914 | -5.587 | -5.456 | -5.517 | 331 | 536 | 758 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.400 | 4.045 | 5.141 | 6.556 | 7.240 | 6.834 | 6.157 | 5.999 | 6.263 | 431 | 719 | 448 |
| Total debt | 5.400 | 4.045 | 5.141 | 6.556 | 7.240 | 6.834 | 6.157 | 5.999 | 6.263 | 431 | 719 | 448 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2009 | — | — |
TS Management | Management | 2011 | — | — |
DM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KR Management | Management | 2011 | — | — |
CR Management | Management | 2008 | — | — |
CA Founder | Founder | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 100.0% | 90.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Ringheim | Management | 0 companies |
| Thomas Skovsted-Andersen | Management | 0 companies |
| Dorte Molin | Chief Executive Officer | 0 companies |
| Kim Rasmussen | Management | 0 companies |
| Christian Rathlau Berg | Management | 0 companies |
| Climber AB | Founder | 0 companies |
| Mika Juhani Kervinen | Board of Directors | 0 companies |
| BJörn Michael Nordström | Board of Directors | 0 companies |
| Jan Sipek | Chairman | 0 companies |