| Revenue | DKK 10,7M | -23% |
| EBITDA | DKK -1M | +21% |
| Net profit | DKK -995K | +12% |
| Total assets | DKK 3,4M | +18% |
| Equity | DKK -4,6M | -27% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.764 | 14.808 | 10.170 | 9.063 | 8.501 | 8.442 | 9.761 | 12.543 | 16.847 | 18.389 | 13.903 | 10.714 |
| Staff expenses | -13.148 | -10.527 | -7.239 | -5.347 | -5.029 | -4.830 | -5.890 | -9.100 | -11.603 | -11.980 | -11.098 | -8.726 |
| EBITDA | 648 | -451 | -1.357 | 1.164 | 193 | 404 | 429 | -1.347 | 943 | 1.813 | -1.285 | -1.017 |
| Depreciation & amort. | 585 | -675 | -626 | -395 | -154 | -52 | -11 | -0 | -0 | -0 | -4 | -7 |
| EBIT | 63 | -1.126 | -1.983 | 770 | 38 | 352 | 418 | -1.347 | 943 | 1.813 | -1.289 | -1.023 |
| Net financials | -151 | -130 | -263 | -273 | -227 | -225 | -200 | -207 | -203 | -127 | -159 | -251 |
| Profit before tax | -88 | -1.257 | -2.246 | 496 | -155 | 128 | 218 | -1.555 | 740 | 1.686 | -1.448 | -1.275 |
| Tax | 44 | 493 | 77 | 85 | 17 | -0 | 44 | -0 | -198 | 105 | -317 | -280 |
| Net profit | -132 | -1.749 | -2.323 | 411 | -172 | 128 | 174 | -1.555 | 938 | 1.581 | -1.130 | -995 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 5.028 | 3.342 | 2.665 | 2.204 | 2.337 | 2.008 | 4.129 | 4.109 | 4.258 | 2.830 | 3.352 |
| Equity | — | -1.684 | -4.007 | -3.596 | -3.768 | -3.640 | -3.466 | -5.021 | -4.083 | -2.502 | -3.633 | -4.627 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 228 | 592 | 604 | 619 | 645 |
| Short-term debt | 5.095 | 6.712 | 7.350 | 6.261 | 5.972 | 5.977 | 5.474 | 8.922 | 7.600 | 6.156 | 5.844 | 7.334 |
| Total debt | 5.095 | 6.712 | 7.350 | 6.261 | 5.972 | 5.977 | 5.474 | 9.150 | 8.192 | 6.760 | 6.463 | 7.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Founder | Founder | 2010 | — | — |
JA Founder | Founder | 2010 | — | — |
JF Management | Management | 2021 | — | — |
RS Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fonden Startskuddet | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Aabye | Founder | 0 companies |
| Jørgen Aabye | Founder | 0 companies |
| Jacob Føns Lomholt | Management | 0 companies |
| Robert Stuhr | Management | 0 companies |
| Allan Vedsted Andersen | Board of Directors | 0 companies |
| Karina Storgaard Frederiksen | Board of Directors | 0 companies |
| Kim Rune Hansen | Board of Directors | 0 companies |
| Henrik Kragelund Petersen | Board of Directors | 0 companies |
| Peter Andreas Thøgersen | Deputy Chairman | 0 companies |
| Ann Christina Rindom Sørensen | Board of Directors | 0 companies |
| Lise Wiemann | Board of Directors | 0 companies |
| Jacob Hedegaard Nielsen | Board of Directors | 0 companies |
| Aase Gylding Berthelin | Board of Directors | 0 companies |
| Michael Gade Maagensen | Board of Directors | 0 companies |
| Geert Jørgensen | Chairman | 0 companies |