| Revenue | DKK 261K | +52% |
| EBITDA | DKK 261K | +52% |
| Net profit | DKK 261K | +241% |
| Total assets | DKK 1,1M | +1% |
| Equity | DKK -2M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 325 | -355 | 567 | 871 | 640 | -55 | -1.163 | 371 | 744 | 401 | 468 | 479 | 172 | 261 |
| Staff expenses | -244 | -224 | -294 | -433 | -505 | -629 | -381 | -539 | -18 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 81 | -16 | 232 | 439 | 547 | -683 | -1.545 | -169 | 726 | 401 | 468 | 479 | 172 | 261 |
| Depreciation & amort. | 20 | -57 | -66 | -90 | 206 | -499 | -115 | -108 | -117 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 61 | -74 | 166 | 349 | 341 | -1.183 | -1.659 | -277 | 608 | 401 | 468 | 479 | 172 | 261 |
| Net financials | -11 | -30 | -1 | -4 | -1 | -49 | -20 | -102 | -1.529 | -374 | 72 | -752 | -95 | 0 |
| Profit before tax | 50 | -93 | 165 | 345 | 342 | -1.232 | -1.679 | -379 | -920 | 27 | 540 | -274 | 76 | 261 |
| Tax | 12 | -17 | 41 | 83 | 77 | -269 | 261 | -0 | -0 | -0 | -4 | -0 | -0 | -0 |
| Net profit | 39 | -75 | 124 | 262 | 265 | -963 | -1.939 | -379 | -920 | 27 | 544 | -274 | 76 | 261 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 950 | 1.545 | 0 | 1.657 | 2.050 | 2.876 | 945 | 3.358 | 1.334 | 900 | 910 | 980 | 1.129 | 1.144 |
| Equity | 229 | 168 | 0 | 554 | 819 | -144 | -2.084 | -2.463 | -3.383 | -3.356 | -2.812 | -2.309 | -2.232 | -1.971 |
| Long-term debt | 0 | -17 | 0 | 82 | 71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 721 | -1.360 | 0 | 1.019 | 1.152 | 3.020 | 3.029 | 5.821 | 4.717 | 4.255 | 3.721 | 3.289 | 3.361 | 3.115 |
| Total debt | 721 | -1.377 | 0 | 1.100 | 1.222 | 3.020 | 3.029 | 5.821 | 4.717 | 4.255 | 3.721 | 3.289 | 3.361 | 3.115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2018 | — | — |
AH Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ii ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Gade Nørgaard | Management | 0 companies |
| Amanda Haslund Andreasen | Management | 0 companies |
| Thomas Jørgensen | Chairman | 0 companies |
| Martin Niels Eggert Larsen | Board of Directors | 0 companies |
| Alexander Bergstrøm | Board of Directors | 0 companies |