| Revenue | DKK -44K | +26% |
| EBITDA | DKK -44K | -26% |
| Net profit | DKK -8K | -105% |
| Total assets | DKK 3,1M | -4% |
| Equity | DKK 1,7M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | — | — | -25 | -29 | -14 | -15 | -25 | -10 | -44 | -17 | -9 | -35 | -44 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | -7 | 50 | -25 | -29 | -14 | -15 | -25 | -10 | -44 | -17 | -9 | -35 | -44 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -0 | -0 | -0 |
| EBIT | -17 | -7 | 50 | -25 | -29 | -14 | -15 | -25 | -10 | -44 | -38 | -9 | -35 | -44 |
| Net financials | 82 | 76 | 25 | 92 | 85 | 55 | 81 | -1.070 | 72 | 2.625 | 64 | -13 | 266 | 61 |
| Profit before tax | -59 | 69 | 76 | 67 | 56 | 42 | 66 | -1.096 | 62 | 2.580 | 26 | -22 | 231 | 17 |
| Tax | -15 | 17 | 19 | 12 | 12 | 9 | 6 | 11 | 14 | 13 | -9 | 14 | 52 | 25 |
| Net profit | -44 | 52 | 57 | 55 | 44 | 33 | 60 | -1.106 | 48 | 2.567 | 35 | -36 | 179 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.126 | 1.346 | 1.488 | 1.591 | 2.116 | 782 | 864 | 764 | 766 | 3.318 | 2.231 | 1.966 | 3.255 | 3.129 |
| Equity | 256 | 308 | 365 | 374 | 373 | 405 | 465 | -691 | -643 | 1.924 | 1.903 | 1.757 | 1.826 | 1.696 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 |
| Short-term debt | 870 | 1.038 | 1.123 | 1.217 | 1.744 | 377 | 399 | 1.455 | 1.409 | 1.384 | 328 | 210 | 1.428 | 1.433 |
| Total debt | 870 | 1.038 | 1.123 | 1.217 | 1.744 | 377 | 399 | 1.455 | 1.409 | 1.394 | 328 | 210 | 1.428 | 1.433 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW | Audit | 1998 | — | — |
JG Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ken Woiremose Clausen | Audit | 0 companies |
| Jørgen Glad-Larsen | Founder | 0 companies |
| Jeanette Goth Glad | Board of Directors | 0 companies |