| Revenue | DKK 3M | +70% |
| EBITDA | DKK -6,9M | +11% |
| Net profit | DKK -7,6M | +8% |
| Total assets | DKK 5,7M | +21% |
| Equity | DKK 1,9M | +84% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.145 | -4.787 | -5.462 | — | -164 | -1.798 | 325 | -193 | 535 | 1.126 | 202 | 1.579 | 1.749 | 2.981 |
| Staff expenses | -1.256 | -6.838 | -7.983 | -7.636 | -7.772 | -7.537 | -7.435 | -7.060 | -7.709 | -7.677 | -7.812 | -8.060 | -9.486 | -9.833 |
| EBITDA | -4.400 | -11.625 | -13.445 | -7.860 | -7.936 | -9.336 | -7.109 | -7.253 | -7.175 | -6.551 | -7.610 | -6.481 | -7.738 | -6.886 |
| Depreciation & amort. | 98 | -449 | -707 | -723 | -367 | -295 | -153 | -157 | -31 | -20 | -20 | -257 | -309 | -467 |
| EBIT | -4.498 | -12.074 | -14.153 | -8.584 | -8.303 | -9.631 | -7.262 | -7.411 | -7.206 | -6.571 | -7.630 | -6.738 | -8.047 | -7.352 |
| Net financials | -4 | -21 | -311 | -755 | -175 | -82 | -12 | -114 | -67 | -87 | -102 | -228 | -201 | -274 |
| Profit before tax | -4.502 | -12.095 | -14.463 | -9.339 | -8.390 | -9.712 | -7.274 | -7.525 | -7.273 | -6.658 | -7.732 | -6.966 | -8.248 | -7.627 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4.502 | -12.095 | -14.463 | -9.339 | -8.390 | -9.712 | -7.274 | -7.525 | -7.273 | -6.658 | -7.732 | -6.966 | -8.248 | -7.627 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.866 | 3.290 | 3.581 | 8.648 | 5.043 | 3.485 | 2.994 | 4.225 | 4.898 | 5.052 | 4.457 | 6.035 | 4.729 | 5.721 |
| Equity | 5.964 | 1.819 | -1.289 | 5.987 | 3.703 | 989 | 215 | 1.490 | 867 | 210 | 898 | 1.792 | 1.043 | 1.917 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.340 | 0 | 0 | 265 | 762 | 1.243 | 762 | 762 | 728 | 755 |
| Short-term debt | 3.902 | 1.471 | 4.869 | 2.661 | 0 | 2.496 | 2.779 | 2.470 | 3.268 | 3.599 | 2.796 | 3.482 | 2.958 | 3.049 |
| Total debt | 3.902 | 1.471 | 4.869 | 2.661 | 1.340 | 2.496 | 2.779 | 2.735 | 4.030 | 4.843 | 3.559 | 4.244 | 3.686 | 3.804 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MZ Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2019 | |
| Individual | 5.0% | 5.0% | 2025 | |
190917 ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jimi Høgh Danielsen | Chief Executive Officer | 0 companies |
| Maksim Zhitkov | Chief Executive Officer | 0 companies |
| Peter Kaare Thomsen | Chief Executive Officer | 0 companies |
| Maria Sadd | Chief Executive Officer | 0 companies |
| Michael Lejrskov | Chief Executive Officer | 0 companies |
| Vasily Telegin | Board of Directors | 0 companies |
| Elena Frolova | Board of Directors | 0 companies |
| Denis Gordeev | Board of Directors | 0 companies |
| Oleg Frolov | Board of Directors | 0 companies |
| Ira Michael Berkowitz | Board of Directors | 0 companies |
| Søren Eriksen | Chairman | 0 companies |
| Trine Bjerregaard Nyvang | Chairman | 0 companies |
| Elena Chuykova | Board of Directors | 0 companies |
| Olga Mylona | Board of Directors | 0 companies |
| Anthony Daniel Sahakian | Board of Directors | 0 companies |