| Revenue | DKK -126K | +4% |
| EBITDA | DKK -126K | -4% |
| Net profit | DKK -158K | -4% |
| Total assets | DKK 30M | +18% |
| Equity | DKK 29,1M | +18% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 10 | -271 | -693 | -322 | -87 | -330 | -185 | 41 | -27 | 8 | -420 | -121 | -126 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 16 | 8 | -271 | -693 | -322 | -87 | -330 | -185 | 41 | -27 | 8 | -420 | -121 | -126 |
| Depreciation & amort. | -0 | -0 | -0 | -4 | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 16 | 8 | -271 | -697 | -326 | -91 | -334 | -185 | 41 | -27 | 8 | -420 | -121 | -126 |
| Net financials | -6 | 0 | -0 | -1 | 0 | -0 | -74 | -6.003 | -3.044 | -1 | 8.968 | -30 | -31 | -32 |
| Profit before tax | 10 | 8 | -271 | -699 | -326 | -91 | -408 | -6.188 | -3.003 | -28 | 8.976 | -450 | -152 | -158 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 861 | 10 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 10 | 8 | -271 | -699 | -326 | -91 | -1.269 | -6.198 | -3.003 | -28 | 8.976 | -450 | -152 | -158 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 238 | 92 | 439 | 69 | 5.077 | 6.100 | 10.257 | 5.621 | 4.721 | 4.282 | 13.289 | 22.264 | 25.478 | 29.952 |
| Equity | 18 | 26 | 505 | 56 | 5.065 | 6.059 | 9.076 | 3.413 | 2.895 | 3.567 | 12.543 | 22.244 | 24.691 | 29.133 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 220 | 66 | -66 | 13 | 12 | 40 | 1.181 | 2.209 | 1.826 | 714 | 746 | 20 | 787 | 819 |
| Total debt | 220 | 66 | -66 | 13 | 12 | 40 | 1.181 | 2.209 | 1.826 | 714 | 746 | 20 | 787 | 819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
CS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK | Board of Directors | 2017 | — | — |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HSJ ApS | Company | 15.0% | 15.0% | 2022 |
BEJO CONSULT ApS | Company | 15.0% | 15.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
CDI CONSULT ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2024 | |
INNOVATIONS A/S | Company | 5.0% | 5.0% | 2022 |
H.J. JUNCKER HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
SKOVSHOVED INVEST ApS | Company | 5.0% | 5.0% | 2017 |
| Individual | 5.0% | 5.0% | 2015 | |
PENELOPE ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Anker Nielsen | Chief Executive Officer | 0 companies |
| Christian Stig Møller | Chief Executive Officer | 0 companies |
| Bo Kruse | Board of Directors | 0 companies |
| Bent Munk Johnsen | Board of Directors | 0 companies |
| Thomas Reenberg | Chairman | 0 companies |
| Jens Thor Hansen | Board of Directors | 0 companies |