| Revenue | DKK -90K | +36% |
| EBITDA | DKK -90K | -36% |
| Net profit | DKK -341K | -120% |
| Total assets | DKK 4,4M | -7% |
| Equity | DKK 4,3M | -7% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -42 | 12.550 | -1.023 | 3.692 | 3.955 | 1.697 | 38.155 | -168 | -20 | -116 | -130 | -188 | -66 | -90 |
| Staff expenses | -0 | -15.841 | -15.758 | -14.553 | -14.273 | -15.283 | -6.319 | -13 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -42 | -3.291 | -16.781 | -10.861 | -10.318 | -13.586 | 31.836 | -181 | -20 | -116 | -130 | -188 | -66 | -90 |
| Depreciation & amort. | 16 | -1.976 | -18.762 | -1.574 | -1.552 | -1.530 | -708 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -58 | -5.267 | -35.542 | -12.434 | -11.870 | -15.116 | 31.128 | -181 | -20 | -116 | -130 | -188 | -66 | -90 |
| Net financials | -530 | 342 | -5 | -134 | -88 | 31 | -150 | 252 | 252 | 240 | 37 | -1 | 69 | 81 |
| Profit before tax | -588 | -4.925 | -35.548 | -12.568 | -11.958 | -15.086 | 30.978 | 71 | 232 | 124 | -94 | -189 | 3 | -9 |
| Tax | -147 | -990 | 974 | -0 | -491 | -0 | 885 | 51 | 51 | -2.663 | -1.453 | 2.013 | -1.741 | 332 |
| Net profit | -441 | -3.935 | -36.521 | -12.568 | -11.467 | -15.085 | 30.093 | 20 | 181 | 2.787 | 1.359 | -2.202 | 1.744 | -341 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.241 | 28.888 | 9.569 | 13.970 | 10.293 | 9.236 | 29.203 | 27.486 | 26.218 | 19.085 | 5.239 | 3.086 | 4.794 | 4.440 |
| Equity | 1.082 | 10.648 | -25.874 | 6.558 | -4.909 | -12.994 | 17.099 | 17.119 | 17.300 | 19.035 | 5.144 | 2.942 | 4.686 | 4.345 |
| Long-term debt | 23.129 | 12.584 | 26.984 | 0 | 0 | 0 | 10.660 | 10.231 | 8.799 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 30 | 5.656 | 8.458 | 7.411 | 15.201 | 22.230 | 1.444 | 137 | 119 | 50 | 95 | 144 | 108 | 95 |
| Total debt | 23.159 | 18.241 | 35.443 | 7.411 | 15.201 | 22.230 | 12.104 | 10.367 | 8.918 | 50 | 95 | 144 | 108 | 95 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2012 | — | — |
PB Management | Management | 2016 | — | — |
SI Management | Management | 2008 | — | — |
HJ Management | Management | 2012 | — | — |
JP Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Herrig | Management | 0 companies |
| Peter Brøgger Andreasen | Management | 0 companies |
| Søren Iversen | Management | 0 companies |
| Henrik Johannes Haack | Management | 0 companies |
| Jan Peter Rekling | Management | 0 companies |
| Franz Petermann | Board of Directors | 0 companies |
| Maria Patricia Bremild | Board of Directors | 0 companies |
| Tina Gath | Chairman | 0 companies |
| Alexander Peter Zschokke | Board of Directors | 0 companies |
| Charlotte Hornecker | Board of Directors | 0 companies |
| Anette Pia Andersen | Board of Directors | 0 companies |
| Jacob Hedegaard Rasmussen | Chairman | 0 companies |
| Arne Magne Eike | Board of Directors | 0 companies |
| Alessandra Maria Paola Perego Schläpfer | Board of Directors | 0 companies |
| Sascha Oliver Stocker | Board of Directors | 0 companies |
| Torben Korsager Andersen | Board of Directors | 0 companies |