| Revenue | DKK -27K | +2% |
| EBITDA | DKK -27K | -2% |
| Net profit | DKK -2,5M | +27% |
| Total assets | DKK 850K | -8% |
| Equity | DKK -33M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -138 | -93 | 144 | -30 | -21 | -101 | -37 | -26 | -87 | -27 | -27 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | -138 | -93 | 144 | -30 | -21 | -101 | -37 | -26 | -87 | -27 | -27 | -27 |
| Depreciation & amort. | -0 | -0 | -222 | -222 | -222 | -222 | -222 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -138 | -315 | -78 | -252 | -243 | -323 | -37 | -26 | -87 | -27 | -27 | -27 |
| Net financials | -2 | -250 | -843 | -157 | -566 | -1.029 | -1.378 | -1.432 | -1.780 | -10.129 | -11.692 | -3.392 | -2.478 |
| Profit before tax | 2 | -389 | -1.158 | -235 | -818 | -1.272 | -1.700 | -1.468 | -1.806 | -10.216 | -11.719 | -3.418 | -2.505 |
| Tax | 1 | -23 | -180 | -52 | -180 | -280 | -374 | 941 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2 | -366 | -978 | -183 | -638 | -992 | -1.326 | -2.409 | -1.806 | -10.216 | -11.719 | -3.418 | -2.505 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -1.019 | 1.442 | 6.066 | 9.546 | 16.798 | 23.955 | 20.682 | 19.947 | 19.944 | 11.727 | 2.097 | 927 | 850 |
| Equity | 79 | -287 | 2.202 | 2.019 | 1.381 | 389 | -905 | -3.314 | -5.120 | -15.336 | -27.055 | -30.473 | -32.978 |
| Long-term debt | 0 | 1.713 | 3.317 | 7.512 | 15.407 | 23.559 | 21.487 | 23.135 | 24.916 | 26.829 | 28.891 | 31.113 | 33.513 |
| Short-term debt | -940 | 16 | 547 | 15 | 10 | 7 | 100 | 126 | 148 | 234 | 261 | 288 | 315 |
| Total debt | -940 | 1.729 | 3.864 | 7.527 | 15.418 | 23.566 | 21.587 | 23.261 | 25.064 | 27.064 | 29.152 | 31.401 | 33.828 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2018 | — | — |
CM Management | Management | 2022 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
HS Unofficial title | Unofficial title | 2026 | — | — |
PK Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Canajo Invest ApS | Company | 20.0% | 20.0% | 2014 |
| Individual | 20.0% | 20.0% | 2017 | |
BOTECH BOLIG- OG ERHVERVSTEKNIK ApS | Company | 20.0% | 20.0% | 2014 |
CIS CONSULT ApS | Company | 20.0% | 20.0% | 2014 |
INVESTERINGSSELSKABET AF 30.4.1992 ApS | Company | 15.0% | 15.0% | 2014 |
HANSEN VENTURE CAPITAL ApS | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Frederiksen | Management | 0 companies |
| Christian Mosegaard Hansen | Management | 0 companies |
| Jesper Bjerg-Larsen | Chief Executive Officer | 0 companies |
| Henrik Selchau Poulsen | Unofficial title | 0 companies |
| Peter Kai Hornbæk | Founder | 0 companies |
| Mette Vagner Johannesen | Chairman | 0 companies |
| Rolf Henrik Sprunk-Jansen | Chairman | 0 companies |
| Morten Schwartz Nielsen | Board of Directors | 0 companies |