| Revenue | DKK -40K | -70% |
| EBITDA | DKK -40K | +70% |
| Net profit | DKK -40K | +71% |
| Total assets | DKK 27K | -89% |
| Equity | DKK 5K | -89% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.083 | 735 | 600 | 451 | 722 | 387 | 0 | 30 | 22 | 12 | 205 | 90 | -135 | -40 |
| Staff expenses | -977 | -697 | -644 | -604 | -626 | -496 | -28 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 106 | 37 | -43 | -153 | 96 | -109 | -28 | 30 | 22 | 12 | 205 | 90 | -135 | -40 |
| Depreciation & amort. | -0 | -3 | -8 | -8 | -8 | -8 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 106 | 34 | -51 | -161 | 88 | -117 | -33 | 30 | 22 | 12 | 205 | 90 | -135 | -40 |
| Net financials | -1 | 0 | -1 | 0 | -2 | -0 | -0 | -0 | -0 | -2 | -3 | -4 | -5 | 0 |
| Profit before tax | 106 | 34 | -52 | -161 | 85 | -118 | -33 | 30 | 22 | 9 | 201 | 86 | -139 | -40 |
| Tax | -84 | 17 | -14 | 42 | -24 | 31 | -1 | -0 | -0 | 33 | -0 | -0 | -0 | -0 |
| Net profit | 190 | 18 | -38 | -203 | 109 | -149 | -32 | 30 | 22 | -24 | 201 | 86 | -139 | -40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 364 | 410 | 348 | 186 | 268 | 76 | 54 | 55 | 56 | 27 | 267 | 337 | 242 | 27 |
| Equity | 254 | 271 | 233 | 30 | 139 | -99 | -130 | -101 | -79 | -103 | 98 | 185 | 45 | 5 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 111 | 139 | 115 | 155 | 129 | 174 | 184 | 155 | 136 | 130 | 168 | 153 | 197 | 22 |
| Total debt | 111 | 139 | 115 | 155 | 129 | 174 | 184 | 155 | 136 | 130 | 168 | 153 | 197 | 22 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Management | Management | 2011 | — | — |
SH Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INSTITUT FOR VIRKSOMHEDSUDVIKLING ApS | Company | 100.0% | 100.0% | 2012 |
Rocket Minds IVS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Knokgård | Management | 0 companies |
| Sine Hammershøy Berner | Management | 0 companies |
| Stig Duus Enslev | Chairman | 0 companies |
| Erling Bräuner | Chairman | 0 companies |
| Niklas Knokgård | Board of Directors | 0 companies |