| Revenue | DKK 30K | -1220% |
| EBITDA | DKK 30K | +192% |
| Net profit | DKK -706K | -17% |
| Total assets | DKK 2M | -25% |
| Equity | DKK 16K | -98% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -51 | 9 | 72 | -199 | -115 | -1.236 | -859 | 562 | 133 | 652 | -3 | 30 |
| Staff expenses | -0 | -0 | -0 | -90 | -249 | -806 | -410 | -22 | -0 | -0 | -30 | -0 |
| EBITDA | -51 | -22 | 50 | -289 | -364 | -2.042 | -1.269 | 540 | 133 | 652 | -33 | 30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -2.617 | -0 | -33 | -137 | -578 | -578 | -714 |
| EBIT | -51 | -22 | 50 | -289 | -364 | -4.659 | -1.269 | 507 | -5 | 75 | -610 | -683 |
| Net financials | 0 | 0 | 0 | -9 | -35 | -11 | -17 | -9 | -25 | -47 | -36 | -50 |
| Profit before tax | -51 | -22 | 50 | -298 | -398 | -4.670 | -1.286 | 498 | -29 | 28 | -646 | -734 |
| Tax | -13 | -5 | 3 | -57 | -87 | -399 | -36 | -0 | -216 | -255 | -45 | -28 |
| Net profit | -38 | -16 | 47 | -240 | -312 | -4.271 | -1.250 | 498 | 187 | 283 | -601 | -706 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 90 | 75 | 1.337 | 1.866 | 1.967 | 1.878 | 752 | 1.226 | 2.780 | 3.123 | 2.623 | 1.976 |
| Equity | 42 | 26 | 1.128 | 1.188 | 876 | 1.605 | 356 | 853 | 1.040 | 1.323 | 721 | 16 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.500 | 1.523 | 1.537 |
| Short-term debt | 48 | 49 | 142 | 445 | 874 | 272 | 396 | 373 | 1.740 | 300 | 378 | 423 |
| Total debt | 48 | 49 | 142 | 445 | 874 | 272 | 396 | 373 | 1.740 | 1.800 | 1.901 | 1.960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AP Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TG Unofficial title | Unofficial title | 2025 | — | — |
PA Founder | Founder | 2011 | — | — |
KK Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SENTIO HOLDINGS ApS | Company | 33.3% | 33.3% | 2020 |
LKM Eno Invest ApS | Company | 10.0% | 10.0% | 2017 |
Eigenwald Holding ApS | Company | 10.0% | 10.0% | 2017 |
ULRIK DANNESKIOLD-SAMSØE HOLDING A/S | Company | 10.0% | 10.0% | 2014 |
MARTIN STERNDORFF HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
RMS Invest 2018 ApS | Company | 5.0% | 5.0% | 2020 |
Invest af 24.06.2002 ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Adrian Paul Harrison | Chief Executive Officer | 0 companies |
| Kjeld Anker Pedersen | Chief Executive Officer | 0 companies |
| Martin Jákup Sterndorf | Chief Executive Officer | 0 companies |
| Teis Gullitz-Wormslev | Unofficial title | 0 companies |
| Paul Adrian Harrison | Founder | 0 companies |
| Kiara Katja Salomons Heide | Management | 0 companies |
| Aksel Gierahn Henriksen | Board of Directors | 0 companies |
| Ulrik Christian Lauritz Danneskiold-Samsøe | Board of Directors | 0 companies |
| Ebba de Neergaard Harrison | Board of Directors | 0 companies |
| Bolette Marie Madsen | Board of Directors | 0 companies |
| Rene Petersen | Board of Directors | 0 companies |
| Ejvind Henriksen | Chairman | 0 companies |
| Rikke Mark Schultz | Chairman | 0 companies |