| Revenue | — | — |
| EBITDA | DKK -12,2M | -22% |
| Net profit | DKK -15,3M | -144% |
| Total assets | DKK 6,4M | +99% |
| Equity | DKK -88,6M | -21% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.241 | -6.551 | -8.078 | -9.152 | -9.088 | -11.513 | — | — | 1.000 | 960 | 0 | — |
| Staff expenses | -6.561 | -5.353 | -5.849 | -6.448 | -6.567 | -7.062 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11.801 | -11.904 | -13.927 | -15.600 | -15.655 | -18.576 | -35.681 | -37.591 | -13.507 | -13.049 | -10.043 | -12.227 |
| Depreciation & amort. | -388 | -236 | -407 | -482 | -522 | -504 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12.189 | -12.139 | -14.334 | -16.082 | -16.177 | -19.080 | -35.681 | -37.591 | -13.507 | -13.049 | -10.043 | -12.227 |
| Net financials | 12 | 6 | 51 | 3 | -2 | -3 | -171 | -2.051 | -4.319 | -1.993 | 2.342 | -4.893 |
| Profit before tax | -12.177 | -12.133 | -14.283 | -16.079 | -16.179 | -19.083 | -35.852 | -39.642 | -17.826 | -15.042 | -7.701 | -17.120 |
| Tax | -1.250 | -1.250 | -3.499 | -3.851 | -3.495 | -4.226 | -5.500 | -5.500 | -2.130 | -1.690 | -1.424 | -1.801 |
| Net profit | -10.927 | -10.883 | -10.783 | -12.228 | -12.683 | -14.857 | -30.352 | -34.142 | -15.696 | -13.352 | -6.277 | -15.319 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.294 | 29.033 | 20.248 | 8.572 | 11.777 | 6.590 | 9.573 | 7.504 | 3.513 | 2.976 | 3.225 | 6.427 |
| Equity | 12.830 | 1.947 | 18.150 | 5.922 | 9.275 | 3.519 | -3.793 | -37.935 | -53.631 | -66.983 | -73.260 | -88.579 |
| Long-term debt | 0 | 25.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 619 | 639 | 662 |
| Short-term debt | 2.464 | 1.975 | 2.099 | 2.650 | 2.501 | 2.971 | 13.366 | 45.439 | 57.144 | 69.339 | 75.845 | 94.345 |
| Total debt | 2.464 | 27.086 | 2.099 | 2.650 | 2.501 | 2.971 | 13.366 | 45.439 | 57.144 | 69.339 | 76.484 | 95.007 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2008 | — | — |
LD Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JA Management | Management | 2008 | — | — |
PF Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2014 | |
GERT TOFTKJÆR ApS | Company | 5.0% | 5.0% | 2013 |
BAIAS ApS | Company | 5.0% | 5.0% | 2018 |
JAKOBS HUS ApS | Company | 15.0% | 15.0% | 2018 |
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Roland Jensen | Management | 0 companies |
| Lone Dahl Andersen | Chief Executive Officer | 0 companies |
| Janet Alsø | Management | 0 companies |
| Per Falholt | Chief Executive Officer | 0 companies |
| Kim Arvid Nielsen | Chief Executive Officer | 0 companies |
| Inge Alsø | Board of Directors | 0 companies |
| Hans Christian Petersen | Board of Directors | 0 companies |
| Lars Peter Bjerrek | Board of Directors | 0 companies |
| Jarne Elleholm | Board of Directors | 0 companies |
| Lars-Christian Brask | Board of Directors | 0 companies |
| Pia Lolk Wolff-Sneedorff | Board of Directors | 0 companies |
| Peter Bonne Eriksen | Board of Directors | 0 companies |
| Gert Toftkjær | Board of Directors | 0 companies |
| Jan Kuhlmann Andersen | Chairman | 0 companies |
| Karine Djandjougazian | Board of Directors | 0 companies |
| Ole Sylvester-Hvid Wiborg | Board of Directors | 0 companies |
| Frederik Franz Johan Wilhelm Buch | Board of Directors | 0 companies |
| Alexei Kirkine | Board of Directors | 0 companies |
| Claus Toftkjær | Board of Directors | 0 companies |
| Jørgen Kirkegaard Kimø | Board of Directors | 0 companies |
| Bent Alsø | Board of Directors | 0 companies |