| Revenue | DKK 73K | -84% |
| EBITDA | DKK -242K | -256% |
| Net profit | DKK -287K | -1206% |
| Total assets | DKK 1,2M | -15% |
| Equity | DKK 130K | -69% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.344 | 1.532 | 945 | 1.917 | 934 | 578 | 570 | 805 | 458 | 73 |
| Staff expenses | -857 | -1.291 | -774 | -1.522 | -398 | -712 | -404 | -629 | -302 | -314 |
| EBITDA | 487 | 242 | 171 | 395 | 536 | -134 | 166 | 176 | 155 | -242 |
| Depreciation & amort. | 52 | 83 | 130 | 111 | -99 | -104 | -197 | -89 | -99 | -104 |
| EBIT | 435 | 158 | 41 | 284 | 437 | -238 | -31 | 87 | 56 | -345 |
| Net financials | -12 | -21 | -40 | -35 | -19 | -5 | -29 | -32 | -22 | -22 |
| Profit before tax | 423 | 137 | 1 | 249 | 418 | -244 | -60 | 55 | 34 | -368 |
| Tax | 97 | 33 | -23 | 100 | 93 | -53 | -11 | 12 | 8 | -0 |
| Net profit | 326 | 104 | 24 | 149 | 326 | -191 | -49 | 43 | 26 | -287 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.319 | 921 | 1.289 | 1.541 | 1.344 | 899 | 1.221 | 1.156 | 1.451 | 1.230 |
| Equity | 290 | 230 | 254 | 403 | 728 | 237 | 348 | 391 | 417 | 130 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.029 | 691 | 1.035 | 1.139 | 616 | 661 | 873 | 766 | 1.034 | 1.100 |
| Total debt | 1.029 | 691 | 1.035 | 1.139 | 616 | 661 | 873 | 766 | 1.034 | 1.100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OJ Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
IM Audit | Audit | 2009 | — | — |
HS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Human Univerz Visionary byHeart ApS | Company | 33.3% | 33.3% | 2017 |
BCO HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Jönsson | Chief Executive Officer | 0 companies |
| Inge Marie Rasmussen | Audit | 0 companies |
| Hans Sonne | Management | 0 companies |
| Thomas Slivsgaard | Board of Directors | 0 companies |
| Jakob Klarholt | Deputy Chairman | 0 companies |
| John Knud Jørgensen | Chairman | 0 companies |
| John Anders Gylling | Board of Directors | 0 companies |