| Revenue | — | — |
| EBITDA | DKK -22K | -7% |
| Net profit | DKK 22K | -17% |
| Total assets | DKK 171K | +11% |
| Equity | DKK 156K | +16% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -11 | -7 | -9 | -9 | -18 | -14 | -19 | -20 | -23 | -20 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -11 | -7 | -9 | -9 | -18 | -14 | -19 | -20 | -23 | -20 | -22 |
| Net financials | 16 | 16 | 18 | 26 | 32 | 72 | 22 | 137 | 70 | 46 | 54 | 50 |
| Profit before tax | 11 | 4 | 11 | 17 | 22 | 54 | 8 | 119 | 50 | 23 | 34 | 28 |
| Tax | 3 | 1 | 2 | 4 | 5 | 5 | 2 | 8 | 6 | 5 | 7 | 6 |
| Net profit | 8 | 3 | 8 | 13 | 17 | 49 | 6 | 111 | 44 | 18 | 26 | 22 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 96 | 100 | 111 | 127 | 144 | 202 | 201 | 315 | 354 | 126 | 154 | 171 |
| Equity | 88 | 91 | 100 | 113 | 130 | 179 | 185 | 295 | 339 | 108 | 134 | 156 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 | 9 | 11 | 14 | 14 | 24 | 17 | 20 | 15 | 18 | 20 | 15 |
| Total debt | 8 | 9 | 11 | 14 | 14 | 24 | 17 | 20 | 15 | 18 | 20 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2013 | — | — |
PA Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HEGAARD CONSULTING ApS | Company | 50.0% | 50.0% | 2014 |
HENNING VON HAUEN ApS | Company | 5.0% | 5.0% | 2014 |
Brainmapping ApS | Company | 5.0% | 5.0% | 2014 |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Würtz Hegaard | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Per Lykke Jacobsen | Board of Directors | 0 companies |
| Birgitte Kofod Olsen | Board of Directors | 0 companies |
| Torben Stig Christensen | Chairman | 0 companies |
| Per Troelsgaard Sloth | Board of Directors | 0 companies |
| Henning Schultz von Hauen | Board of Directors | 0 companies |