| Revenue | DKK -123K | -60% |
| EBITDA | DKK -123K | +60% |
| Net profit | DKK 262K | +123% |
| Total assets | DKK 25,7M | +2% |
| Equity | DKK 16,3M | +2% |
| Employees | 42 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 294 | 8.536 | 11.091 | 13.806 | 13.461 | 20.890 | 20.810 | 21.640 | 15.923 | 13.368 | 2.991 | -109 | -156 | -311 | -123 |
| Staff expenses | -0 | -0 | -0 | -12.502 | -16.585 | -11.780 | -20.286 | -19.521 | -28.336 | -21.836 | -20.035 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | -12.209 | -8.049 | -688 | -6.480 | -6.060 | -7.446 | -1.026 | 1.605 | 15.923 | 13.368 | 2.991 | -109 | -156 | -311 | -123 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | -12.209 | -8.049 | -688 | -6.480 | -6.060 | -7.446 | -1.026 | 1.605 | 15.923 | 13.368 | 2.991 | -109 | -156 | -311 | -123 |
| Net financials | 0 | 0 | 0 | -36 | 443 | -231 | 535 | 197 | -63 | -378 | 283 | -475 | -361 | -450 | -75 | -634 | -825 | 385 |
| Profit before tax | — | — | — | -12.244 | -7.606 | -920 | -5.919 | -5.863 | -7.509 | -1.405 | 1.888 | 15.448 | 13.008 | 2.541 | -185 | -790 | -1.136 | 262 |
| Tax | -0 | -0 | -0 | -0 | -7.795 | 397 | -1.191 | -0 | -0 | -500 | -0 | 652 | 403 | 264 | -0 | -462 | -0 | -0 |
| Net profit | — | — | — | -12.244 | 189 | -1.316 | -4.727 | -5.863 | -7.509 | -905 | 1.888 | 14.797 | 12.604 | 2.277 | -185 | -328 | -1.136 | 262 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 14.972 | 20.343 | 22.145 | 23.786 | 21.243 | 15.986 | 17.538 | 22.125 | 39.212 | 36.908 | 31.074 | 31.003 | 30.494 | 25.117 | 25.699 |
| Equity | — | — | — | 1.020 | 16.875 | 18.059 | 14.162 | 8.299 | 790 | -320 | 1.579 | 14.066 | 15.334 | 17.634 | 17.456 | 17.135 | 15.997 | 16.260 |
| Long-term debt | 0 | 0 | 0 | 10.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 3.785 | 3.467 | 4.086 | 9.624 | 12.944 | 15.196 | 17.859 | 20.546 | 25.147 | 21.574 | 13.439 | 13.548 | 13.359 | 9.119 | 9.440 |
| Total debt | 0 | 0 | 0 | 13.952 | 3.467 | 4.086 | 9.624 | 12.944 | 15.196 | 17.859 | 20.546 | 25.147 | 21.574 | 13.439 | 13.548 | 13.359 | 9.119 | 9.440 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2011 | — | — |
NG Management | Management | 2020 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
TS Management | Management | 2009 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
SH Management | Management | 2007 | — | — |
MF Management | Management | 2020 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JN Management | Management | 2007 | — | — |
KB Audit | Audit | 2007 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Helms | Management | 0 companies |
| Nicholas Grant Carrillo | Management | 0 companies |
| Christian Bernitt Birk | Chief Executive Officer | 0 companies |
| Thomas Stilling Ambus | Management | 0 companies |
| Morten Keldebæk | Chief Executive Officer | 0 companies |
| Andrew Ernest Page | Chief Executive Officer | 0 companies |
| Søren Hougaard Larsen | Management | 0 companies |
| Mehri Frances Shadman-Valavi | Management | 0 companies |
| Mette Lykke Ravn | Chief Executive Officer | 0 companies |
| Jakob Nordenhof Jønck | Management | 0 companies |
| Klaus Bach Jensen | Audit | 0 companies |
| Kristin Marie Donohoe | Chief Executive Officer | 0 companies |
| Christian Hage | Board of Directors | 0 companies |
| Preben Damgaard Nielsen | Chairman | 0 companies |
| Henrik Jørgen Skouboe Kølle | Board of Directors | 0 companies |
| Niels Vejrup Carlsen | Board of Directors | 0 companies |
| Christopher William Jon Bate | Chairman | 0 companies |
| David Eric Bergman | Board of Directors | 0 companies |
| Lars Andersen | Board of Directors | 0 companies |
| Jesper Johansen | Board of Directors | 0 companies |
| Søren Hoelgaard Justesen | Chairman | 0 companies |
| Loren Neubert Pearl | Board of Directors | 0 companies |
| David James Riley | Chairman | 0 companies |