| Revenue | DKK 498K | -13% |
| EBITDA | DKK -21K | -124% |
| Net profit | DKK -88K | -574% |
| Total assets | DKK 393K | -5% |
| Equity | DKK -1,2M | -8% |
| Employees | — | — |
| Item | 2016 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 679 | 86 | 559 | 494 | 682 | 732 | 570 | 498 |
| Staff expenses | -212 | -107 | -97 | -34 | -8 | -3 | -0 | -0 |
| EBITDA | -543 | -20 | -218 | -74 | 79 | 114 | 88 | -21 |
| Depreciation & amort. | -158 | -228 | -229 | -50 | -37 | -37 | -37 | -5 |
| EBIT | -701 | -248 | -447 | -124 | 43 | 76 | 51 | -26 |
| Net financials | 95 | -50 | -46 | -46 | -44 | -51 | -64 | -62 |
| Profit before tax | -606 | -298 | -493 | -170 | -2 | 25 | -13 | -88 |
| Tax | -0 | -0 | -0 | -0 | -0 | 7 | -0 | -0 |
| Net profit | -606 | -298 | -493 | -170 | -2 | 19 | -13 | -88 |
| Item | 2016 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.460 | 863 | 454 | 413 | 469 | 419 | 412 | 393 |
| Equity | -296 | -383 | -896 | -1.066 | -1.068 | -1.049 | -1.062 | -1.150 |
| Long-term debt | 670 | 25 | 45 | 45 | 45 | 45 | 45 | 45 |
| Short-term debt | 1.085 | 1.222 | 1.306 | 1.434 | 1.492 | 1.424 | 1.430 | 1.499 |
| Total debt | 1.755 | 1.246 | 1.350 | 1.479 | 1.537 | 1.468 | 1.474 | 1.543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Audit | Audit | 2015 | — | — |
JK Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Overgaard | Audit | 0 companies |
| Jørgen Klinck | Management | 0 companies |
| Mikkel Lyngbo Nielsen | Board of Directors | 0 companies |