| Revenue | DKK 7,1M | -31% |
| EBITDA | DKK -401K | -120% |
| Net profit | DKK -890K | -178% |
| Total assets | DKK 16,6M | -18% |
| Equity | DKK 15,1M | -6% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -311 | 463 | 1.493 | -621 | 1.084 | 2.366 | 2.643 | 1.504 | 4.662 | 3.308 | 5.115 | 9.799 | 10.297 | 7.098 |
| Staff expenses | -1.948 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.260 | -2.936 | -2.358 | -3.900 | -3.819 | -1.804 | -1.489 | -2.397 | 1.389 | 149 | -36 | 3.581 | 1.973 | -401 |
| Depreciation & amort. | -270 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.529 | -2.936 | -2.358 | -3.900 | -3.819 | -1.804 | -1.489 | -2.397 | 1.389 | 149 | -36 | 3.581 | 1.973 | -401 |
| Net financials | -8 | -128 | -158 | -163 | -345 | -345 | -446 | -710 | -674 | -265 | -75 | -199 | -120 | -22 |
| Profit before tax | -2.537 | -3.833 | -3.231 | -4.666 | -4.164 | -2.149 | -1.935 | -3.106 | 715 | -116 | -111 | 3.382 | 1.853 | -423 |
| Tax | -633 | -0 | -0 | -0 | 1.115 | 747 | -4.091 | 4.284 | -0 | -0 | -0 | -2.708 | 708 | 466 |
| Net profit | -1.904 | -3.064 | -2.515 | -4.063 | -5.279 | -2.897 | 2.156 | -7.390 | 715 | -116 | -111 | 6.090 | 1.145 | -890 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.743 | 7.008 | 7.062 | 9.147 | 7.801 | 7.975 | 12.096 | 7.562 | 8.986 | 10.701 | 11.988 | 18.094 | 20.328 | 16.606 |
| Equity | 328 | 264 | 1.749 | 1.685 | 1.606 | 1.710 | 3.866 | -3.525 | -2.810 | -2.926 | 7.638 | 13.728 | 16.011 | 15.121 |
| Long-term debt | 0 | 0 | 0 | 0 | 997 | 3.497 | 2.736 | 4.757 | 6.530 | 359 | 134 | 138 | 191 | 148 |
| Short-term debt | 5.415 | 6.744 | 5.314 | 7.461 | 5.197 | 2.768 | 5.494 | 6.329 | 5.266 | 13.268 | 4.216 | 4.228 | 4.127 | 1.337 |
| Total debt | 5.415 | 6.744 | 5.314 | 7.461 | 6.194 | 6.265 | 8.230 | 11.086 | 11.796 | 13.627 | 4.350 | 4.366 | 4.317 | 1.485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
LS Management | Management | 2015 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
ML Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
INVENTILATE HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Hansen | Chief Executive Officer | 0 companies |
| Lars Schjønning | Management | 0 companies |
| John Børsting Jensen | Chief Executive Officer | 0 companies |
| Morten Lundehøj Møller | Management | 0 companies |
| Jürgen Harry Goldinger | Chairman | 0 companies |
| James Aaron Turley | Board of Directors | 0 companies |