| Revenue | DKK 51K | +61% |
| EBITDA | DKK 26K | +58% |
| Net profit | DKK 26K | +58% |
| Total assets | DKK 63K | +97% |
| Equity | DKK -2M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 111 | 178 | 138 | 99 | 70 | 143 | 55 | -99 | -27 | 24 | 20 | 32 | 51 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -54 | -20 | -20 | -23 | -16 | -26 |
| EBITDA | 41 | -198 | -96 | -120 | -121 | -155 | -159 | -153 | -47 | 4 | -3 | 16 | 26 |
| Depreciation & amort. | -26 | -26 | -26 | -26 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 15 | -223 | -122 | -145 | -121 | -155 | -159 | -153 | -47 | 4 | -3 | 16 | 26 |
| Net financials | -202 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -1 | -0 | 0 | -0 | 0 |
| Profit before tax | -187 | -223 | -122 | -145 | -121 | -155 | -159 | -153 | -48 | 4 | -3 | 16 | 26 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -187 | -223 | -122 | -145 | -121 | -155 | -159 | -153 | -48 | 4 | -3 | 16 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 164 | 118 | 80 | 55 | 67 | 63 | 46 | 39 | 17 | 20 | 41 | 32 | 63 |
| Equity | -909 | -1.132 | -1.254 | -1.399 | -1.521 | -1.675 | -1.834 | -1.987 | -2.035 | -2.032 | -2.034 | -2.018 | -1.969 |
| Long-term debt | 0 | 1.246 | 1.318 | 1.449 | 1.554 | 1.709 | 1.854 | 2.026 | 2.052 | 2.052 | 2.076 | 0 | 0 |
| Short-term debt | 1.072 | 3 | 16 | 5 | 33 | 29 | 26 | 0 | 0 | 0 | 0 | 2.050 | 2.031 |
| Total debt | 1.072 | 1.250 | 1.334 | 1.454 | 1.588 | 1.738 | 1.880 | 2.026 | 2.052 | 2.052 | 2.076 | 2.050 | 2.031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS | Audit | 2007 | — | — |
TG Unofficial title | Unofficial title | 2026 | — | — |
JO Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2007 | |
| Individual | 25.0% | 25.0% | 2007 | |
| Individual | 20.0% | 20.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Steen Rasmussen | Audit | 0 companies |
| Teis Gullitz-Wormslev | Unofficial title | 0 companies |
| Jacob Oest Olesen | Founder | 0 companies |
| Jonas Martin Schilling | Board of Directors | 0 companies |
| Steffen Dalgaard Trzepacz | Chairman | 0 companies |
| Christian Jensen Kværndrup | Board of Directors | 0 companies |
| Anders Bo Dixen | Board of Directors | 0 companies |
| Peter Manuel Barberan Hansen | Board of Directors | 0 companies |
| Lars Baungaard Sand | Board of Directors | 0 companies |