| Revenue | DKK 344K | +1191% |
| EBITDA | DKK -148K | -107% |
| Net profit | DKK -430K | -132% |
| Total assets | DKK 18,5M | +13% |
| Equity | DKK 8,2M | -5% |
| Employees | — | — |
| Item | 2015 | 2016 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -254 | 1.324 | 1.305 | 1.229 | 883 | 976 | 27 | 344 |
| Staff expenses | -44 | -480 | -5 | -0 | -4 | -0 | -6 | -48 |
| EBITDA | -299 | 844 | 1.300 | 1.229 | 1.703 | -290 | 2.076 | -148 |
| Depreciation & amort. | -49 | -11 | -149 | -136 | -33 | -16 | -0 | -0 |
| EBIT | -348 | 833 | 1.151 | 1.093 | 1.670 | -306 | 2.076 | -148 |
| Net financials | -119 | -120 | -125 | -170 | -393 | -1.385 | -324 | -372 |
| Profit before tax | -467 | 712 | 1.026 | 924 | 1.277 | -1.691 | 1.752 | -520 |
| Tax | -140 | 232 | 298 | 245 | 359 | -223 | 400 | -90 |
| Net profit | -327 | 480 | 728 | 679 | 919 | -1.467 | 1.352 | -430 |
| Item | 2015 | 2016 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.157 | 3.441 | 6.892 | 7.298 | 21.398 | 18.814 | 16.355 | 18.467 |
| Equity | -543 | -62 | 1.296 | 1.931 | 8.775 | 7.307 | 8.659 | 8.229 |
| Long-term debt | 1.651 | 1.566 | 4.338 | 4.095 | 9.131 | 8.569 | 3.215 | 5.726 |
| Short-term debt | 2.049 | 1.937 | 1.117 | 1.089 | 1.074 | 743 | 1.886 | 2.007 |
| Total debt | 3.700 | 3.504 | 5.455 | 5.183 | 10.205 | 9.312 | 5.101 | 7.733 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Audit | Audit | 2013 | — | — |
JJ Management | Management | 2023 | — | — |
BJ Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Overgaard | Audit | 0 companies |
| Jan Joe Seidsen | Management | 0 companies |
| Bjarne Jensen Høj | Founder | 0 companies |
| Kristian Fleischer | Board of Directors | 0 companies |
| Ulrik Blidorf | Chairman | 0 companies |