| Revenue | DKK -1,6M | +10% |
| EBITDA | DKK -5,3M | -75% |
| Net profit | DKK -5,4M | -65% |
| Total assets | DKK 11,5M | -5% |
| Equity | DKK 8,1M | -31% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -7 | -26 | -13 | -326 | -2.102 | -4.766 | -3.806 | -3.622 | -2.934 | -3.759 | -1.454 | -1.595 |
| Staff expenses | -0 | -0 | -0 | -0 | -140 | -431 | -551 | -973 | -2.832 | -1.658 | -1.747 | -1.577 | -3.713 |
| EBITDA | -26 | -7 | -26 | -13 | -466 | -2.533 | -5.318 | -4.779 | -6.457 | -4.592 | -5.506 | -3.031 | -5.308 |
| Depreciation & amort. | -30 | -30 | -31 | -57 | -63 | -85 | -95 | -114 | -78 | -71 | -81 | -147 | -112 |
| EBIT | -56 | -38 | -57 | -70 | -529 | -2.618 | -5.413 | -4.893 | -6.535 | -4.663 | -5.588 | -3.178 | -5.420 |
| Net financials | 0 | -2 | -7 | -4 | -23 | -89 | -999 | -1.467 | -615 | -176 | -963 | -97 | 11 |
| Profit before tax | -56 | -40 | -65 | -74 | -551 | -2.706 | -6.412 | -6.360 | -7.150 | -4.839 | -6.169 | -3.275 | -5.409 |
| Tax | -15 | -9 | -15 | -23 | -133 | -574 | -0 | -68 | -0 | -50 | -1.755 | -0 | -0 |
| Net profit | -41 | -31 | -49 | -50 | -419 | -2.132 | -6.412 | -6.292 | -7.150 | -4.789 | -4.415 | -3.275 | -5.409 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 106 | 70 | 311 | 423 | 956 | 4.149 | 5.552 | 8.295 | 10.240 | 10.550 | 12.840 | 12.209 | 11.541 |
| Equity | 81 | 50 | 300 | 250 | 181 | 2.050 | 2.638 | 2.846 | 696 | 907 | 2.492 | 11.725 | 8.140 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25 | 20 | 10 | 173 | 775 | 2.099 | 2.915 | 5.423 | 9.544 | 9.643 | 10.348 | 484 | 3.401 |
| Total debt | 25 | 20 | 10 | 173 | 775 | 2.099 | 2.915 | 5.449 | 9.544 | 9.643 | 10.348 | 484 | 3.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SP Audit | Audit | 2010 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
FL Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
HL Management | Management | 2020 | — | — |
MH Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BIMSE ApS | Company | 50.0% | 50.0% | 2023 |
FLA HOLDING, GREVE ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Pedersen | Audit | 0 companies |
| Ann-Marie Bernhardt Ryg | Chief Executive Officer | 0 companies |
| Frank Leiberg Nissen | Chief Executive Officer | 0 companies |
| Helle Leiberg Nissen | Management | 0 companies |
| Michael Heintzelmann | Management | 0 companies |
| Kim Eriksen | Board of Directors | 0 companies |