| Revenue | DKK 2,1M | +192% |
| EBITDA | DKK -711K | -292% |
| Net profit | DKK -865K | -226% |
| Total assets | DKK 2,6M | +426% |
| Equity | DKK -1,3M | +9% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.021 | 2.173 | 1.387 | 1.094 | 800 | 717 | 1.460 | 2.445 | 1.760 | 1.089 | 295 | 709 | 2.073 |
| Staff expenses | -727 | -1.949 | -1.067 | -719 | -650 | -261 | -310 | -1.654 | -2.294 | -1.580 | -1.063 | -891 | -2.784 |
| EBITDA | 294 | 223 | 320 | 425 | 150 | 456 | 1.150 | 791 | -600 | -491 | -768 | -181 | -711 |
| Depreciation & amort. | -29 | -0 | -0 | 25 | -0 | -0 | -9 | -59 | -85 | -29 | -4 | -0 | -193 |
| EBIT | 265 | 223 | 320 | 400 | 150 | 456 | 1.141 | 733 | -684 | -520 | -772 | -182 | -904 |
| Net financials | -1 | -14 | -4 | 16 | -3 | 15 | 16 | 24 | -6 | -12 | -49 | -84 | -142 |
| Profit before tax | 265 | 210 | 316 | 416 | 147 | 471 | 1.157 | 756 | -691 | -532 | -820 | -265 | -1.046 |
| Tax | 68 | 56 | 79 | 99 | 33 | 104 | 255 | 171 | -64 | -0 | -0 | -0 | -181 |
| Net profit | 197 | 154 | 237 | 316 | 114 | 367 | 902 | 586 | -627 | -532 | -820 | -265 | -865 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 760 | 913 | 826 | 1.138 | 956 | 1.174 | 1.924 | 2.144 | 1.442 | 1.094 | 529 | 493 | 2.595 |
| Equity | 171 | 174 | 412 | 428 | 542 | 909 | 1.461 | 1.347 | 135 | -397 | -1.217 | -1.483 | -1.348 |
| Long-term debt | 20 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 380 | 543 | 128 | 0 | 2.370 |
| Short-term debt | 590 | 739 | 415 | 710 | 414 | 264 | 452 | 793 | 926 | 948 | 1.618 | 1.883 | 1.573 |
| Total debt | 590 | 739 | 415 | 710 | 414 | 264 | 452 | 793 | 1.307 | 1.490 | 1.746 | 1.883 | 3.943 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2020 | — | — |
JV Management | Management | 2020 | — | — |
SL Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
HOUSE OF MINDS A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kerli Soosaar | Management | 0 companies |
| Jakob Vestergaard | Management | 0 companies |
| Søren Lybye | Management | 0 companies |