| Revenue | DKK -9K | -119% |
| EBITDA | DKK -9K | -157% |
| Net profit | DKK 19K | +57% |
| Total assets | DKK 131K | -37% |
| Equity | DKK 60K | -68% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.441 | 815 | 630 | 632 | 625 | 726 | 623 | 587 | 642 | 574 | 564 | 45 | -9 |
| Staff expenses | -1.967 | -144 | -171 | -385 | -489 | -558 | -549 | -563 | -606 | -538 | -496 | -30 | -0 |
| EBITDA | -1.263 | 671 | 458 | 246 | 136 | 168 | 74 | 25 | 37 | 36 | 68 | 15 | -9 |
| Depreciation & amort. | -105 | 106 | 106 | 87 | -15 | -2 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.368 | 565 | 352 | 159 | 121 | 165 | 71 | 24 | 37 | 36 | 68 | 15 | -9 |
| Net financials | -23 | 3 | 1 | -1 | -0 | -0 | -1 | -2 | -2 | -4 | -3 | 0 | 26 |
| Profit before tax | -1.365 | 568 | 353 | 158 | 121 | 165 | 70 | 23 | 34 | 33 | 65 | 16 | 17 |
| Tax | -351 | 139 | 90 | 38 | 28 | 37 | 16 | 5 | 8 | 8 | 14 | 3 | -2 |
| Net profit | -962 | 429 | 263 | 121 | 92 | 129 | 54 | 17 | 26 | 25 | 50 | 12 | 19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.398 | 827 | 684 | 435 | 403 | 595 | 508 | 487 | 636 | 522 | 440 | 208 | 131 |
| Equity | 1.087 | 716 | 539 | 246 | 217 | 254 | 208 | 225 | 251 | 276 | 327 | 189 | 60 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -299 | 109 | 145 | 190 | 186 | 341 | 300 | 262 | 385 | 245 | 113 | 19 | 71 |
| Total debt | -299 | 109 | 145 | 190 | 186 | 341 | 300 | 262 | 385 | 245 | 113 | 19 | 71 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2003 | — | — |
GL Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2015 | |
MELGAARD TRADING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Kay Jepsen | Management | 0 companies |
| G L B A/S | Audit | 0 companies |