| Revenue | — | — |
| EBITDA | DKK -425K | -310319% |
| Net profit | DKK 1M | +25438% |
| Total assets | DKK 24,5M | +104223% |
| Equity | DKK 24,5M | +104284% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -14 |
| EBITDA | -2.453 | -714 | -884 | -851 | -766 | -4.735 | -791 | -0 | -2 | 0 | 0 | -425 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.453 | -714 | -884 | -851 | -766 | -4.735 | -791 | -0 | -2 | 0 | 0 | -425 |
| Net financials | 9.065 | 25.251 | 17.665 | 6.608 | -11.797 | 719 | 3.526 | -1 | 21 | -4 | -4 | 1.455 |
| Profit before tax | 6.612 | 24.537 | 16.781 | 5.757 | -12.563 | -4.016 | 2.734 | -2 | 18 | -4 | -4 | 1.030 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 6.612 | 24.537 | 16.781 | 5.757 | -12.563 | -4.016 | 2.734 | -2 | 18 | -4 | -4 | 1.030 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 77.430 | 95.242 | 101.915 | 94.336 | 66.555 | 56.653 | 46.535 | 37 | 46 | 28 | 24 | 24.520 |
| Equity | 77.228 | 95.013 | 101.667 | 93.921 | 66.358 | 52.342 | 42.076 | 33 | 46 | 28 | 23 | 24.500 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 202 | 229 | 248 | 415 | 197 | 4.311 | 29 | 2 | 0 | 0 | 0 | 20 |
| Total debt | 202 | 229 | 248 | 415 | 197 | 4.311 | 4.459 | 4 | 0 | 0 | 0 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DB Management | Management | 2024 | — | — |
HS Management | Management | 2015 | — | — |
RV Management | Management | 2012 | — | — |
MW Management | Management | 2020 | — | — |
ST Founder | Founder | 2012 | — | — |
LR Management | Management | 2018 | — | — |
SA Management | Management | 2023 | — | — |
MJ Management | Management | 2024 | — | — |
SD Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HNF HOLDING A/S | Company | 5.0% | 5.0% | 2013 |
Secure 360 A/S | Company | 5.0% | 5.0% | 2021 |
TH THERMAL HOLDING ApS | Company | 5.0% | 5.0% | 2013 |
Ascenta ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| David Beske Buhl | Management | 0 companies |
| Henrik Sparup | Management | 0 companies |
| Rasmus Viggers | Management | 0 companies |
| Morten Windfeldt Jensen | Management | 0 companies |
| Søren Tyge Sørensen | Founder | 0 companies |
| Lars Rabe Tønnesen | Management | 0 companies |
| Steffen Appelqvist Stæhr | Management | 0 companies |
| Mikkel Jørgensen Vognbjerg | Management | 0 companies |
| Søren Dal Thomsen | Management | 0 companies |
| Lars Christian Hahn | Board of Directors | 0 companies |
| Knud Bergert Johansen | Board of Directors | 0 companies |
| Ib Mortensen | Board of Directors | 0 companies |
| Henrik Bo Jørgensen | Board of Directors | 0 companies |