| Revenue | DKK -360K | -129% |
| EBITDA | DKK -6,1M | -50% |
| Net profit | DKK -6,1M | -45% |
| Total assets | DKK 3,5M | +15% |
| Equity | DKK -12M | -105% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.761 | 2.324 | 3.910 | 1.237 | -360 |
| Staff expenses | -4.303 | -4.762 | -5.552 | -5.302 | -5.721 |
| EBITDA | -541 | -2.438 | -1.642 | -4.066 | -6.081 |
| Depreciation & amort. | -0 | -0 | -0 | -21 | -21 |
| EBIT | -541 | -2.438 | -1.642 | -4.087 | -6.102 |
| Net financials | -15 | 128 | -132 | -142 | -17 |
| Profit before tax | -556 | -2.310 | -1.773 | -4.229 | -6.119 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -556 | -2.310 | -1.773 | -4.229 | -6.119 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.473 | 7.244 | 9.175 | 3.011 | 3.468 |
| Equity | -8.204 | -10.514 | 213 | -5.837 | -11.958 |
| Long-term debt | 9.125 | 9.400 | 4.671 | 4.786 | 5.454 |
| Short-term debt | 7.551 | 8.358 | 4.291 | 4.062 | 9.972 |
| Total debt | 16.676 | 17.758 | 8.962 | 8.848 | 15.426 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
IP Chief Executive Officer | Chief Executive Officer | 2026 |
| Former (5) | ||
JH Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
JN Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
HS Management | Management | 2012 – 2015 |
LT Chief Executive Officer | Chief Executive Officer | 2017 – 2024 |
PA Management | Management | 2012 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2012 | |
| Board of Directors | 2012 | |
| Board of Directors | 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2020 | |
| Individual | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Hansen | Chief Executive Officer | 0 companies |
| Ilia Panteleev Bak | Chief Executive Officer | 0 companies |
| Jakob Nordborg | Chief Executive Officer | 0 companies |
| Henrik Sidding Nielsen | Management | 0 companies |
| Lars Thomsen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Kent Nicolaysen | Board of Directors | 0 companies |
| Knut Sollund | Board of Directors | 0 companies |
| Tom-Erik Hauger | Board of Directors | 0 companies |