| Revenue | DKK 10,7M | +31% |
| EBITDA | DKK 273K | -61% |
| Net profit | DKK 151K | -76% |
| Total assets | DKK 7M | +12% |
| Equity | DKK 3M | +5% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.992 | 1.248 | 1.958 | 1.159 | 4.455 | 4.747 | 5.496 | 7.286 | 10.692 | 8.219 | 10.748 |
| Staff expenses | -2.553 | -65 | -1.149 | -491 | -4.420 | -4.292 | -5.238 | -6.667 | -10.013 | -7.527 | -10.475 |
| EBITDA | -561 | 1.183 | 808 | 668 | 35 | 455 | 258 | 619 | 588 | 691 | 273 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -11 | -0 | -7 | -23 | -29 | -29 |
| EBIT | -561 | 1.183 | 808 | 668 | 35 | 444 | 258 | 612 | 565 | 662 | 243 |
| Net financials | -0 | -3 | -1 | -7 | -15 | -52 | -29 | -51 | -52 | -36 | -92 |
| Profit before tax | -562 | 1.181 | 808 | 662 | 20 | 392 | 228 | 562 | 514 | 626 | 151 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -562 | 1.181 | 808 | 662 | 20 | 392 | 228 | 562 | 514 | 626 | 151 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.087 | 934 | 1.983 | 1.876 | 2.292 | 4.799 | 3.435 | 3.122 | 3.147 | 6.281 | 7.041 |
| Equity | -437 | 744 | 1.352 | 1.213 | 573 | 965 | 1.193 | 1.755 | 2.269 | 2.895 | 3.046 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.523 | 190 | 631 | 662 | 1.719 | 3.833 | 2.241 | 1.367 | 878 | 3.386 | 3.995 |
| Total debt | 1.523 | 190 | 631 | 662 | 1.719 | 3.833 | 2.241 | 1.367 | 878 | 3.386 | 3.995 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Damgaard Pedersen | Chief Executive Officer | 0 companies |
| Louise Alfred Ryberg | Chairman | 0 companies |
| Michael Christiansen | Board of Directors | 0 companies |
| Maj Ann-Charlot Spang Santin | Chairman | 0 companies |
| Nana Fagerholt Millang | Board of Directors | 0 companies |
| Christian Kjøller | Board of Directors | 0 companies |
| Henning Lund Hoffmeier | Board of Directors | 0 companies |