| Revenue | DKK 163K | +42% |
| EBITDA | DKK 130K | +13% |
| Net profit | DKK -8K | -110% |
| Total assets | DKK 324K | +8% |
| Equity | DKK -542K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 451 | 130 | 1.066 | 802 | 158 | -155 | -132 | -303 | -83 | 235 | 222 | -269 | 115 | 163 |
| Staff expenses | -0 | -173 | -1.057 | -606 | -135 | -81 | -57 | -60 | -0 | -0 | -383 | -5 | -0 | -33 |
| EBITDA | 451 | -45 | -212 | 196 | 22 | -236 | -189 | -363 | -83 | 235 | -161 | -274 | 115 | 130 |
| Depreciation & amort. | -0 | -0 | -5 | -12 | -12 | -12 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 451 | -45 | -217 | 184 | 10 | -248 | -198 | -363 | -83 | 235 | -161 | -274 | 115 | 130 |
| Net financials | 16 | 11 | 6 | 0 | 1 | -1 | -0 | -2 | -33 | -45 | -48 | -39 | -8 | -0 |
| Profit before tax | 467 | -34 | -211 | 184 | 11 | -249 | -198 | -328 | -117 | 190 | -209 | -313 | 107 | 130 |
| Tax | 120 | -0 | -32 | -50 | 89 | 44 | -93 | -0 | -151 | 42 | -46 | -69 | 24 | 138 |
| Net profit | 347 | -34 | -179 | 234 | -78 | -293 | -105 | -365 | 35 | 148 | -163 | -244 | 83 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 700 | 540 | 1.177 | 1.127 | 554 | 307 | 387 | 182 | 530 | 731 | 899 | 440 | 301 | 324 |
| Equity | 427 | 393 | 214 | 448 | 371 | 78 | -27 | -392 | -358 | -209 | -373 | -617 | -534 | -542 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 273 | 147 | 962 | 679 | 184 | 229 | 414 | 574 | 887 | 941 | 1.271 | 1.057 | 835 | 866 |
| Total debt | 273 | 147 | 962 | 679 | 184 | 229 | 414 | 574 | 887 | 941 | 1.271 | 1.057 | 835 | 866 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Equation ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kjær | Chief Executive Officer | 0 companies |
| Anders Lassen | Chief Executive Officer | 0 companies |
| Ejvin Schytte | Chief Executive Officer | 0 companies |
| Remee Jackman Sigvardt | Chairman | 0 companies |
| Claus Molbech Bendtsen | Chairman | 0 companies |