| Revenue | DKK 315K | +438% |
| EBITDA | DKK -197K | -380% |
| Net profit | DKK -325K | -225% |
| Total assets | DKK 11,8M | +113% |
| Equity | DKK 1,3M | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 94 | 94 | 90 | 138 | 123 | 71 | 14 | -14 | 36 | 33 | 92 | 59 | 315 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 80 | 76 | 52 | 118 | 123 | 71 | 14 | -943 | 36 | 230 | 574 | 70 | -197 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 80 | 76 | 52 | 118 | 123 | 71 | 14 | -943 | 36 | 230 | 574 | 70 | -197 |
| Net financials | -90 | -78 | -79 | -80 | -92 | -26 | -196 | 445 | -5 | -319 | -52 | -97 | -219 |
| Profit before tax | -10 | -3 | -27 | 198 | 31 | 519 | -432 | -546 | 831 | -89 | 523 | -27 | -416 |
| Tax | -0 | -0 | -0 | -196 | 7 | 105 | -129 | -7 | 2 | 111 | 57 | 73 | -91 |
| Net profit | -10 | -3 | -27 | 395 | 24 | 414 | -303 | -539 | 829 | -200 | 466 | -100 | -325 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.725 | 1.729 | 1.725 | 2.117 | 2.093 | 2.847 | 2.674 | 1.061 | 2.876 | 2.297 | 3.300 | 5.551 | 11.850 |
| Equity | -880 | -883 | -910 | 385 | 609 | 1.202 | 699 | 635 | 1.464 | 1.264 | 1.729 | 1.629 | 1.305 |
| Long-term debt | 1.600 | 1.600 | 1.600 | 1.600 | 1.385 | 1.604 | 1.444 | 0 | 737 | 642 | 843 | 843 | 1.786 |
| Short-term debt | 1.005 | 1.012 | 1.035 | 132 | 99 | 42 | 532 | 426 | 675 | 391 | 727 | 3.031 | 8.759 |
| Total debt | 2.605 | 2.612 | 2.635 | 1.732 | 1.484 | 1.646 | 1.976 | 426 | 1.412 | 1.033 | 1.570 | 3.874 | 10.545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
OM Founder | Founder | 2007 | — | — |
LT Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dahl Blicher Capital ApS | Company | 100.0% | 100.0% | 2021 |
OLE KRAGELUND HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
Market Mover ApS | Company | 10.0% | 10.0% | 2017 |
PASSIV INVEST I ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Dahl Blicher | Chief Executive Officer | 0 companies |
| Ole Marinus Kragelund | Founder | 0 companies |
| Lars Thomassen | Founder | 0 companies |
| Jan Larsen | Board of Directors | 0 companies |