| Revenue | DKK 1,6M | -75% |
| EBITDA | DKK 68K | -98% |
| Net profit | DKK 230K | -93% |
| Total assets | DKK 9,5M | -26% |
| Equity | DKK 2,1M | -65% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.584 | 1.725 | 1.911 | -1.081 | 3.022 | 6.164 | 6.264 | 1.578 |
| Staff expenses | -1.079 | -1.295 | -1.390 | -1.001 | -478 | -1.378 | -1.784 | -1.510 |
| EBITDA | 504 | 430 | 521 | -2.133 | 2.427 | 4.786 | 4.479 | 68 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 504 | 430 | 521 | -2.133 | 2.427 | 4.786 | 4.479 | 68 |
| Net financials | -4 | -1 | -2 | -56 | -122 | -88 | -221 | 228 |
| Profit before tax | 500 | 429 | 519 | -2.189 | 2.305 | 4.698 | 4.258 | 295 |
| Tax | 114 | 96 | 115 | -0 | 20 | 1.043 | 949 | 66 |
| Net profit | 386 | 333 | 405 | -2.189 | 2.285 | 3.655 | 3.310 | 230 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.714 | 2.202 | 2.475 | 5.292 | 12.233 | 16.843 | 12.862 | 9.508 |
| Equity | 1.442 | 1.775 | 2.180 | -9 | 2.276 | 5.631 | 5.841 | 2.071 |
| Long-term debt | 0 | 0 | 49 | 41 | 953 | 724 | 498 | 272 |
| Short-term debt | 272 | 427 | 246 | 5.260 | 9.004 | 10.488 | 6.523 | 7.100 |
| Total debt | 272 | 427 | 295 | 5.301 | 9.957 | 11.212 | 7.021 | 7.372 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Unity Group Holding ApS | Company | 90.0% | 90.0% | 2016 |
TanZi ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Foged Iversen | Chief Executive Officer | 0 companies |
| Lars Kornbech | Chief Executive Officer | 0 companies |
| Lars Bo Kirk | Board of Directors | 0 companies |