| Revenue | DKK 491K | -4% |
| EBITDA | DKK 27K | -50% |
| Net profit | DKK 7K | -66% |
| Total assets | DKK 616K | -11% |
| Equity | DKK 113K | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.320 | 909 | 740 | 889 | 608 | 560 | 557 | 405 | 603 | 378 | 384 | 525 | 511 | 491 |
| Staff expenses | -1.154 | -944 | -755 | -821 | -611 | -497 | -498 | -462 | -481 | -444 | -396 | -454 | -457 | -464 |
| EBITDA | 166 | -5 | 8 | 69 | -4 | 63 | 59 | -57 | 122 | -65 | -12 | 71 | 54 | 27 |
| Depreciation & amort. | 29 | -25 | 10 | -3 | -3 | -2 | -2 | -2 | -1 | -2 | -2 | -2 | -2 | -1 |
| EBIT | 136 | -29 | -2 | 65 | -7 | 61 | 57 | -59 | 121 | -67 | -14 | 70 | 52 | 26 |
| Net financials | -30 | -40 | -34 | -37 | -20 | -13 | -15 | -17 | -18 | -20 | -20 | -33 | -26 | -16 |
| Profit before tax | 107 | -69 | -36 | 28 | -16 | 48 | 43 | -76 | 103 | -87 | -34 | 37 | 26 | 9 |
| Tax | 29 | 15 | 12 | 7 | 6 | 12 | 9 | -17 | 23 | -18 | -8 | 9 | 6 | 3 |
| Net profit | 77 | -84 | -48 | 21 | -21 | 36 | 34 | -59 | 80 | -69 | -26 | 28 | 20 | 7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 726 | 798 | 684 | 570 | 542 | 474 | 703 | 638 | 591 | 515 | 655 | 543 | 692 | 616 |
| Equity | 275 | 141 | 93 | 114 | 93 | 129 | 162 | 103 | 183 | 85 | 59 | 87 | 107 | 113 |
| Long-term debt | 26 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 426 | 632 | 591 | 456 | 449 | 345 | 541 | 534 | 408 | 431 | 597 | 456 | 586 | 502 |
| Total debt | 452 | 657 | 591 | 456 | 449 | 345 | 541 | 534 | 408 | 431 | 597 | 456 | 586 | 502 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Founder | Founder | 2000 | — | — |
SW | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Jørgen Nielsen | Founder | 0 companies |
| Sven Westergaard Jensen | Audit | 0 companies |