| Revenue | DKK 7,4M | +7% |
| EBITDA | DKK 2,6M | -1% |
| Net profit | DKK 2,1M | +7% |
| Total assets | DKK 23M | +41% |
| Equity | DKK 9M | +30% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -63 | -125 | 127 | 121 | 690 | 1.038 | 1.966 | 1.808 | 4.442 | 5.419 | 6.132 | 6.878 | 7.387 |
| Staff expenses | -457 | -618 | -621 | -615 | -720 | -841 | -1.091 | -1.549 | -2.909 | -3.229 | -2.519 | -4.284 | -4.821 |
| EBITDA | -520 | -743 | -494 | -493 | -30 | 197 | 875 | 259 | 1.533 | 2.190 | 3.613 | 2.594 | 2.566 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 |
| EBIT | -520 | -743 | -494 | -493 | -30 | 197 | 875 | 259 | 1.533 | 2.190 | 3.613 | 2.594 | 2.558 |
| Net financials | -154 | 82 | -4 | -52 | -45 | -66 | -131 | -119 | -134 | -55 | -53 | -17 | 104 |
| Profit before tax | -674 | -661 | -497 | -545 | -76 | 131 | 744 | 140 | 1.399 | 2.135 | 3.559 | 2.577 | 2.662 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -410 | 387 | 776 | 640 | 599 |
| Net profit | -674 | -661 | -497 | -545 | -76 | 131 | 744 | 140 | 1.808 | 1.749 | 2.784 | 1.937 | 2.063 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 790 | 865 | 768 | 856 | 4.146 | 3.314 | 7.006 | 6.406 | 13.338 | 14.231 | 16.363 | 16.400 | 23.046 |
| Equity | -1.818 | 21 | -311 | -857 | 540 | 671 | 1.415 | 1.680 | 3.488 | 5.237 | 8.020 | 6.957 | 9.021 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77 | 2.092 | 0 | 2 | 0 | 0 |
| Short-term debt | 2.608 | 844 | 1.079 | 1.713 | 3.606 | 2.643 | 5.591 | 4.649 | 7.757 | 8.995 | 8.340 | 9.443 | 14.026 |
| Total debt | 2.608 | 844 | 1.079 | 1.713 | 3.606 | 2.643 | 5.591 | 4.726 | 9.850 | 8.995 | 8.342 | 9.443 | 14.026 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MR Management | Management | 2008 | — | — |
AA Founder | Founder | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Gjedde | Chief Executive Officer | 0 companies |
| Mette Stavrum-Tång | Chief Executive Officer | 0 companies |
| Mordechai Rabin | Management | 0 companies |
| Accon AS | Founder | 0 companies |
| Jonathan Rabin | Chairman | 0 companies |
| Mordechai Rabin | Board of Directors | 0 companies |
| Bjørn Brundtland | Board of Directors | 0 companies |