| Revenue | DKK -23K | +11% |
| EBITDA | DKK -23K | -11% |
| Net profit | DKK 3,1M | +33% |
| Total assets | DKK 6,6M | +0% |
| Equity | DKK 6,4M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -5 | 0 | -0 | -0 | -0 | 0 | -3 | -5 | -65 | -17 | -21 | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -5 | 0 | -0 | -0 | -0 | 0 | -3 | -5 | -65 | -17 | -21 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -5 | 0 | -0 | -0 | -0 | 0 | -3 | -5 | -65 | -17 | -21 | -23 |
| Net financials | -0 | -0 | 0 | 245 | 139 | 196 | 10 | 11 | 366 | -716 | 838 | 2.370 | 3.141 |
| Profit before tax | -4 | -5 | 0 | 245 | 139 | 196 | 10 | 8 | 361 | -782 | 821 | 2.349 | 3.119 |
| Tax | -0 | -0 | -0 | -2 | 8 | -0 | 2 | 2 | -0 | -0 | 6 | -5 | -5 |
| Net profit | -4 | -5 | 0 | 248 | 132 | 196 | 9 | 6 | 361 | -782 | 815 | 2.354 | 3.123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 95 | 113 | 118 | 424 | 531 | 431 | 362 | 247 | 1.568 | 2.602 | 3.584 | 6.571 | 6.592 |
| Equity | 77 | 72 | 72 | 219 | 271 | 367 | 270 | 168 | 1.486 | 2.471 | 3.286 | 5.640 | 6.401 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18 | 42 | 46 | 204 | 261 | 64 | 92 | 79 | 82 | 131 | 297 | 931 | 191 |
| Total debt | 18 | 42 | 46 | 204 | 261 | 64 | 92 | 79 | 82 | 131 | 297 | 931 | 191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Founder | Founder | 2007 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COPENHAGEN-LIVING ApS | Company | 50.0% | 50.0% | 2021 |
OI CONSULTING HOLDING ApS | Company | 15.0% | 15.0% | 2021 |
Morpheus ApS | Company | 10.0% | 10.0% | 2021 |
VALUE ADDED ApS | Company | 10.0% | 10.0% | 2021 |
Ingerslev ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Appel | Founder | 0 companies |
| Henrik Herman Koska | Chief Executive Officer | 0 companies |
| Morten Boel Sigurdsson | Board of Directors | 0 companies |
| Tonny Nielsen | Board of Directors | 0 companies |
| Søren Elmann Ingerslev | Chairman | 0 companies |