| Revenue | DKK 122K | -120% |
| EBITDA | DKK 122K | +120% |
| Net profit | DKK -35K | +96% |
| Total assets | DKK 5,3M | -1% |
| Equity | DKK -107K | -49% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -24 | -24 | -28 | -1.416 | -7.317 | -7.627 | -9.791 | -17.778 | -26.582 | -37.053 | -21.920 | -612 | 122 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.723 | -2.126 | -1.484 | -1 | -0 |
| EBITDA | -24 | -24 | -28 | -1.416 | -7.317 | -7.627 | -9.791 | -17.778 | -28.305 | -39.179 | -23.404 | -614 | 122 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | -24 | -28 | -1.416 | -7.317 | -7.627 | -9.791 | -17.778 | -28.305 | -39.179 | -23.404 | -614 | 122 |
| Net financials | -37 | -36 | -35 | -34 | -90 | -174 | -215 | -638 | -304 | -187 | 93 | -328 | -157 |
| Profit before tax | -61 | -59 | -63 | -1.450 | -7.406 | -7.801 | -10.005 | -18.416 | -28.610 | -39.366 | -23.311 | -941 | -35 |
| Tax | -0 | -0 | -0 | -275 | -1.491 | -1.621 | -2.133 | -2.707 | -5.505 | -5.500 | -5.150 | 22 | -0 |
| Net profit | -61 | -59 | -63 | -1.175 | -5.915 | -6.180 | -7.872 | -15.709 | -23.105 | -33.866 | -18.161 | -963 | -35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 587 | 841 | 987 | 493 | 17.102 | 9.696 | 9.274 | 84.884 | 56.418 | 35.050 | 16.038 | 5.305 | 5.274 |
| Equity | -51 | -110 | 234 | -939 | 6.947 | 767 | -7.106 | 76.023 | 52.918 | 19.052 | 891 | -72 | -107 |
| Long-term debt | 401 | 386 | 222 | 67 | 8.738 | 8.121 | 13.982 | 4.210 | 0 | 0 | 0 | 5.000 | 5.207 |
| Short-term debt | 236 | 565 | 532 | 1.365 | 1.418 | 808 | 2.398 | 4.652 | 3.499 | 15.998 | 15.146 | 376 | 174 |
| Total debt | 637 | 951 | 754 | 1.431 | 10.155 | 8.929 | 16.380 | 8.862 | 3.499 | 15.998 | 15.146 | 5.376 | 5.381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2020 | — | — |
HS Management | Management | 2016 | — | — |
CF Management | Management | 2023 | — | — |
LO Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
BA Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
EP Management | Management | 2007 | — | — |
LJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MH Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 33.3% | 33.3% | 2015 | |
RQ SOLUTIONS ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Wad Jørgensen | Management | 0 companies |
| Henrik Stage | Management | 0 companies |
| Claus Frisenberg Pedersen | Management | 0 companies |
| Lars Olof Hedbys | Chief Executive Officer | 0 companies |
| Bo Anders Ljungqvist | Chief Executive Officer | 0 companies |
| Peter Buhl | Chief Executive Officer | 0 companies |
| Eivind Per thor Straten | Management | 0 companies |
| Lars John Anders Månsson | Chief Executive Officer | 0 companies |
| Mads Hald Andersen | Management | 0 companies |
| Mikael Ørum | Chairman | 0 companies |