| Revenue | DKK -72K | -377% |
| EBITDA | DKK -79K | -459% |
| Net profit | DKK -165K | -1834% |
| Total assets | DKK 81K | -51% |
| Equity | DKK 66K | -54% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 140 | 141 | 173 | 89 | 51 | 26 | 208 | 88 | 447 | 525 | 181 | -1 | 26 | -72 |
| Staff expenses | -47 | -238 | -137 | -42 | -78 | -14 | -134 | -93 | -224 | -268 | -129 | -35 | -4 | -7 |
| EBITDA | 94 | -97 | 36 | 47 | -27 | 12 | 73 | -7 | 187 | 258 | 52 | -35 | 22 | -79 |
| Depreciation & amort. | 9 | -9 | -5 | -7 | -10 | -5 | -3 | -4 | -6 | -12 | -12 | -12 | -12 | -0 |
| EBIT | 84 | -106 | 31 | 40 | -36 | 7 | 70 | -10 | 181 | 245 | 39 | -48 | 10 | -79 |
| Net financials | -1 | -10 | -24 | -11 | -9 | -10 | -8 | -4 | -13 | -1 | -1 | -4 | 2 | -103 |
| Profit before tax | 83 | -58 | 8 | 29 | -46 | -3 | 62 | -15 | 168 | 244 | 39 | -52 | 11 | -182 |
| Tax | 21 | 29 | 6 | 7 | -10 | -1 | 14 | -0 | 34 | 54 | 9 | -9 | 2 | -17 |
| Net profit | 62 | -87 | 2 | 22 | -36 | -2 | 48 | -15 | 134 | 190 | 29 | -43 | 10 | -165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 198 | 104 | 75 | 68 | 85 | 39 | 63 | 46 | 321 | 376 | 278 | 246 | 165 | 81 |
| Equity | 148 | 61 | 13 | 35 | -1 | -3 | 45 | 30 | 163 | 264 | 251 | 203 | 145 | 66 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 50 | 43 | 62 | 33 | 86 | 42 | 18 | 16 | 157 | 111 | 25 | 42 | 21 | 15 |
| Total debt | 50 | 43 | 62 | 33 | 86 | 42 | 18 | 16 | 157 | 111 | 25 | 42 | 21 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IP Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Five & Two Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Peter Dalgaard Westen | Management | 0 companies |