| Revenue | DKK -470K | -76% |
| EBITDA | DKK -470K | +76% |
| Net profit | DKK -4,8M | -110% |
| Total assets | DKK 2,8M | -61% |
| Equity | DKK -3,6M | -428% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.015 | 17.273 | 11.834 | 9.805 | -1.542 | 434 | -455 | -114 | -1.405 | 1.004 | 184 | -272 | -1.922 | -470 |
| Staff expenses | -2.860 | -2.640 | -2.090 | -1.625 | -989 | -769 | -713 | -246 | -84 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 7.393 | 9.268 | -2.702 | 1.117 | -2.532 | -363 | -1.167 | -364 | -1.489 | 981 | 155 | -272 | -1.922 | -470 |
| Depreciation & amort. | 637 | -1.121 | 698 | 601 | 570 | -318 | -314 | -250 | -248 | -212 | -182 | -18 | -18 | -18 |
| EBIT | 6.757 | 8.147 | -3.400 | 515 | -3.101 | -681 | -1.482 | -613 | -1.737 | 768 | -27 | -290 | -1.941 | -488 |
| Net financials | 43 | -189 | -94 | 126 | 17 | 72 | -92 | -72 | -294 | -127 | 7 | -259 | -320 | -4.269 |
| Profit before tax | 6.336 | 7.959 | -3.494 | 641 | -3.085 | -609 | -1.573 | -685 | -2.031 | 642 | -20 | -549 | -2.260 | -4.757 |
| Tax | 1.780 | 1.915 | -810 | 148 | -0 | 218 | -0 | 0 | 5 | -0 | -0 | -0 | -0 | 1 |
| Net profit | 4.556 | 6.044 | -2.684 | 493 | -3.085 | -827 | -1.573 | -686 | -2.036 | 642 | -20 | -549 | -2.260 | -4.758 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.575 | 24.904 | 21.126 | 18.035 | 14.299 | 14.209 | 12.447 | 14.626 | 13.951 | 11.862 | 11.787 | 11.393 | 7.085 | 2.759 |
| Equity | 7.652 | 13.696 | 11.012 | 11.505 | 8.421 | 7.593 | 6.020 | 5.334 | 3.298 | 3.940 | 3.920 | 3.371 | 1.111 | -3.647 |
| Long-term debt | 6.230 | 5.973 | 5.316 | 4.042 | 3.533 | 2.994 | 2.425 | 2.553 | 2.561 | 2.643 | 2.541 | 2.629 | 2.726 | 2.501 |
| Short-term debt | 3.301 | 4.791 | 4.798 | 2.487 | 2.345 | 3.622 | 4.002 | 6.738 | 8.092 | 5.280 | 5.326 | 5.392 | 3.248 | 3.905 |
| Total debt | 9.531 | 10.764 | 10.114 | 6.530 | 5.878 | 6.615 | 6.427 | 9.292 | 10.653 | 7.922 | 7.867 | 8.022 | 5.974 | 6.405 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK | Audit | 2009 | — | — |
JF Founder | Founder | 2009 | — | — |
KF Founder | Founder | 2009 | — | — |
TR Management | Management | 2019 | — | — |
IP Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Kristian Markussen | Audit | 0 companies |
| Jens Fritze | Founder | 0 companies |
| Knud Fritze | Founder | 0 companies |
| Thomas Rene Pedersen | Management | 0 companies |
| Inge Pedersen | Founder | 0 companies |
| Jørgen Pedersen | Board of Directors | 0 companies |
| Anders Strøm | Board of Directors | 0 companies |
| Mogens Jepsen | Chairman | 0 companies |
| Ester Vyff Løvschal | Board of Directors | 0 companies |