| Revenue | DKK 183K | +33% |
| EBITDA | DKK -241K | -14% |
| Net profit | DKK 44K | -72% |
| Total assets | DKK 10,7M | +0% |
| Equity | DKK 10M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 282 | — | 225 | 283 | 196 | 170 | -12 | -95 | 111 | 120 | 179 | 137 | 183 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -134 | -137 | -137 | -349 | -348 |
| EBITDA | 114 | 0 | 107 | 1.316 | 196 | 170 | -12 | -95 | -23 | -17 | 43 | -212 | -241 |
| Depreciation & amort. | 119 | -0 | -0 | -0 | -18 | -18 | -18 | -18 | -18 | -6 | -0 | -0 | -92 |
| EBIT | -5 | 0 | 107 | 1.316 | 178 | 153 | -30 | -113 | -41 | -23 | 43 | -212 | -333 |
| Net financials | 179 | 0 | 206 | -162 | 356 | -6 | -610 | 685 | 653 | 1.842 | -1.182 | 372 | 415 |
| Profit before tax | 176 | 0 | 313 | 1.154 | 534 | 146 | -640 | 573 | 612 | 1.819 | -1.139 | 160 | 82 |
| Tax | -22 | -0 | 74 | 130 | 114 | 69 | 0 | 11 | 119 | 406 | -0 | -0 | 38 |
| Net profit | 198 | 0 | 239 | 1.024 | 420 | 1 | -640 | 562 | 493 | 1.413 | -1.139 | 160 | 44 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.559 | 5.537 | 5.529 | 5.825 | 6.355 | 6.093 | 5.271 | 5.949 | 6.505 | 8.165 | 6.607 | 10.700 | 10.723 |
| Equity | 3.845 | 4.439 | 4.678 | 5.606 | 5.963 | 5.912 | 5.219 | 5.727 | 6.165 | 7.522 | 6.326 | 9.892 | 9.968 |
| Long-term debt | 62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.653 | 1.098 | 851 | 220 | 392 | 181 | 52 | 222 | 340 | 642 | 281 | 272 | 183 |
| Total debt | 1.714 | 1.098 | 851 | 220 | 392 | 181 | 52 | 222 | 340 | 642 | 281 | 272 | 183 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Founder | Founder | 1989 | — | — |
FK | Audit | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Erik Johnsen | Founder | 0 companies |
| Flemming Keogh Rasmussen | Audit | 0 companies |