| Revenue | DKK 32K | -76% |
| EBITDA | DKK 32K | -76% |
| Net profit | DKK 24K | -80% |
| Total assets | DKK 45K | -82% |
| Equity | DKK -1,1M | +2% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 438 | 702 | 274 | 547 | 133 | -273 | -46 | 20 | 134 | 32 |
| Staff expenses | -417 | -640 | -469 | -356 | -414 | -2 | -0 | -0 | -0 | -0 |
| EBITDA | 21 | 62 | -194 | 191 | -281 | -275 | -46 | 20 | 134 | 32 |
| Depreciation & amort. | 2 | 5 | 5 | 154 | -168 | -168 | -370 | -0 | -0 | -0 |
| EBIT | 19 | 57 | -199 | 37 | -449 | -443 | -415 | 20 | 134 | 32 |
| Net financials | -13 | -22 | -24 | -30 | -26 | -21 | -15 | -11 | -10 | -8 |
| Profit before tax | 6 | 35 | -223 | 7 | -475 | -465 | -431 | 9 | 124 | 24 |
| Tax | -0 | 8 | -49 | -18 | -104 | 15 | -53 | -0 | -0 | -0 |
| Net profit | 6 | 27 | -174 | 25 | -371 | -480 | -378 | 9 | 124 | 24 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 423 | 1.174 | 927 | 1.028 | 767 | 394 | 4 | 61 | 257 | 45 |
| Equity | 106 | 133 | -41 | -16 | -387 | -866 | -1.244 | -1.235 | -1.111 | -1.087 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 304 | 1.020 | 968 | 902 | 1.116 | 1.207 | 1.248 | 1.296 | 1.368 | 1.132 |
| Total debt | 304 | 1.020 | 968 | 902 | 1.116 | 1.207 | 1.248 | 1.296 | 1.368 | 1.132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ST ANGULI IVS | Company | 25.0% | 25.0% | 2014 |
DKS HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
INTEGRATE A/S | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Mose Johansen | Management | 0 companies |
| Steen Hallgren Søgaard | Board of Directors | 0 companies |
| Thomas Ulderup | Board of Directors | 0 companies |
| Daniel Karnøe | Board of Directors | 0 companies |