| Revenue | DKK -403K | -47% |
| EBITDA | DKK -500K | +48% |
| Net profit | DKK -275K | +61% |
| Total assets | DKK 1,5M | +28% |
| Equity | DKK -14,3M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 413 | 202 | 13 | 741 | 91 | -1.020 | -768 | -1.504 | -1.090 | -926 | -991 | -761 | -403 |
| Staff expenses | -1.467 | -1.567 | -1.564 | -1.542 | -1.430 | -137 | -174 | -209 | -209 | -196 | -180 | -204 | -96 |
| EBITDA | -1.054 | -1.366 | -1.551 | -801 | -1.338 | -1.157 | -942 | -1.713 | -1.299 | -1.122 | -1.171 | -965 | -500 |
| Depreciation & amort. | -1.022 | -1.024 | -1.024 | -174 | -3 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.076 | -2.390 | -2.575 | -975 | -1.341 | -1.159 | -942 | -1.713 | -1.299 | -1.122 | -1.171 | -965 | -500 |
| Net financials | -37 | -69 | -30 | -36 | -35 | -44 | -53 | -55 | -21 | -24 | -26 | -25 | -23 |
| Profit before tax | -2.113 | -2.459 | -2.605 | -1.011 | -1.376 | -1.203 | -994 | -1.768 | -1.321 | -1.146 | -1.197 | -990 | -523 |
| Tax | -510 | -454 | -567 | -251 | -303 | 1.339 | -303 | -363 | -376 | -201 | -321 | -286 | -248 |
| Net profit | -1.604 | -2.004 | -2.038 | -759 | -1.073 | -2.541 | -692 | -1.404 | -945 | -944 | -876 | -704 | -275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.141 | 3.628 | 2.631 | 2.177 | 2.373 | 609 | 767 | 510 | 1.014 | 758 | 816 | 1.199 | 1.531 |
| Equity | -76 | -2.080 | -4.118 | -4.878 | -5.951 | -8.492 | -9.184 | -10.588 | -11.533 | -12.477 | -13.353 | -14.057 | -14.332 |
| Long-term debt | 0 | 0 | 0 | 0 | 7.989 | 0 | 0 | 0 | 24 | 24 | 0 | 15.040 | 15.551 |
| Short-term debt | 4.217 | 5.708 | 6.749 | 7.055 | 334 | 9.101 | 9.951 | 11.098 | 12.524 | 13.211 | 14.169 | 216 | 312 |
| Total debt | 4.217 | 5.708 | 6.749 | 7.055 | 8.324 | 9.101 | 9.951 | 11.098 | 12.548 | 13.236 | 14.169 | 15.256 | 15.863 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
OB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SETNES ApS | Company | 33.3% | 33.3% | 2011 |
SPFAM2 ApS | Company | 33.3% | 33.3% | 2026 |
JBOHM HOLDING ApS | Company | 15.0% | 15.0% | 2011 |
WISEMO A/S | Company | 10.0% | 10.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Per Egon Rank | Chief Executive Officer | 0 companies |
| Ole Bjørn Setnes | Chief Executive Officer | 0 companies |
| Søren Peter Andersen | Chairman | 0 companies |
| Jakob Bøhm Jensen | Board of Directors | 0 companies |