| Revenue | DKK 507K | -86% |
| EBITDA | DKK -1,3M | -351% |
| Net profit | DKK -1,3M | -255% |
| Total assets | DKK 869K | -66% |
| Equity | DKK 129K | +103% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.901 | 1.990 | 1.938 | 2.347 | 3.168 | 3.613 | 1.924 | -249 | 520 | 2.685 | 3.087 | 3.751 | 507 |
| Staff expenses | -4.616 | -1.951 | -2.525 | -1.916 | -2.165 | -3.192 | -2.055 | -2.132 | -2.272 | -3.187 | -3.296 | -3.245 | -1.775 |
| EBITDA | -2.714 | 39 | -587 | 431 | 1.003 | 421 | -131 | -2.381 | -1.752 | -502 | -209 | 506 | -1.269 |
| Depreciation & amort. | -391 | -165 | -292 | -84 | -76 | -72 | -9 | -32 | -64 | -38 | -38 | -19 | -0 |
| EBIT | -3.106 | -126 | -879 | 347 | 927 | 349 | -140 | -2.414 | -1.816 | -540 | -247 | 486 | -1.269 |
| Net financials | -224 | -155 | -215 | -86 | -72 | -35 | -4 | -8 | -62 | -353 | 90 | 355 | -38 |
| Profit before tax | -3.329 | -280 | -1.094 | 261 | 855 | 313 | -144 | -2.421 | -1.878 | -893 | -157 | 841 | -1.307 |
| Tax | -0 | -0 | -0 | -0 | -550 | -0 | 550 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3.329 | -280 | -1.094 | 261 | 1.405 | 313 | -694 | -2.421 | -1.878 | -893 | -157 | 841 | -1.307 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.677 | 1.903 | 1.590 | 1.452 | 2.345 | 2.212 | 1.566 | 1.130 | 890 | 1.431 | 2.313 | 2.593 | 869 |
| Equity | -3.872 | -4.153 | -940 | -679 | 726 | 1.040 | 345 | -2.076 | -3.954 | -4.848 | -5.005 | -4.164 | 129 |
| Long-term debt | 4.000 | 4.000 | 0 | 0 | 0 | 0 | 0 | 108 | 240 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.550 | 2.056 | 2.530 | 2.130 | 1.619 | 1.173 | 1.221 | 3.098 | 4.604 | 6.279 | 7.318 | 6.757 | 740 |
| Total debt | 5.550 | 6.056 | 2.530 | 2.130 | 1.619 | 1.173 | 1.221 | 3.206 | 4.844 | 6.279 | 7.318 | 6.757 | 740 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Unofficial title | Unofficial title | 2024 | — | — |
KC Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
CS Management | Management | 2009 | — | — |
AT Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Lynge Jepsen | Unofficial title | 0 companies |
| Kim Carsten Buster Reinhardt | Chief Executive Officer | 0 companies |
| Malin Kringstad | Chief Executive Officer | 0 companies |
| Charlotte Sophia Brandgaard | Management | 0 companies |
| Anette Timm | Management | 0 companies |
| Christian Dyrby Pedersen | Board of Directors | 0 companies |
| Ulrik Johannes Tandrup | Board of Directors | 0 companies |
| Pål Stian Wenæs | Board of Directors | 0 companies |
| Hilde Lekven | Chairman | 0 companies |
| Carine Henriksen | Board of Directors | 0 companies |
| Ulrik Blinkenberg | Chairman | 0 companies |
| Claes Emde Poulsen | Chairman | 0 companies |
| Søren Kastrup Aakilde | Chairman | 0 companies |
| André Navrud | Board of Directors | 0 companies |
| Hasse Ulf Stig Eriksen | Board of Directors | 0 companies |
| Anders Haugeli Halvorsen | Board of Directors | 0 companies |
| Preben Gamst | Board of Directors | 0 companies |
| Christin Norvik | Board of Directors | 0 companies |