| Revenue | DKK -41K | -15% |
| EBITDA | DKK -41K | +15% |
| Net profit | DKK -80K | +89% |
| Total assets | DKK 459K | -15% |
| Equity | DKK 94K | -46% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65 | 49 | 48 | 27 | 19 | 39 | -195 | -99 | -46 | -42 | -47 | -63 | -48 | -41 |
| Staff expenses | -15 | -0 | -3 | -0 | -0 | -0 | -70 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 50 | 49 | 45 | 27 | 19 | 39 | -165 | -99 | -46 | -42 | -47 | -63 | -48 | -41 |
| Depreciation & amort. | -58 | -0 | -0 | -0 | -0 | -100 | 100 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | 49 | 45 | 27 | 19 | -61 | -265 | -99 | -46 | -42 | -47 | -63 | -48 | -41 |
| Net financials | -175 | -41 | 249 | -26 | 65 | 730 | 630 | 86 | 408 | -1.201 | -19 | -479 | -711 | -40 |
| Profit before tax | -184 | 8 | 294 | 1 | 84 | 547 | 366 | -13 | 362 | -1.243 | -66 | -542 | -759 | -80 |
| Tax | 3 | 3 | -0 | -0 | 20 | 1 | -97 | 9 | 31 | 12 | 20 | 2 | -0 | -0 |
| Net profit | -187 | 5 | 294 | 1 | 64 | 546 | 463 | -23 | 331 | -1.255 | -86 | -544 | -759 | -80 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.825 | 4.655 | 4.929 | 5.431 | 5.600 | 5.959 | 2.897 | 2.722 | 3.030 | 1.697 | 1.564 | 1.182 | 543 | 459 |
| Equity | -1.537 | -553 | -259 | -258 | 1.803 | 2.270 | 2.733 | 2.710 | 2.987 | 1.676 | 1.534 | 933 | 174 | 94 |
| Long-term debt | 2.988 | 2.988 | 2.988 | 2.988 | 3.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.374 | 2.220 | 2.201 | 2.701 | 774 | 3.445 | 165 | 12 | 43 | 21 | 29 | 249 | 369 | 365 |
| Total debt | 5.362 | 5.208 | 5.189 | 5.689 | 3.785 | 3.445 | 165 | 12 | 43 | 21 | 29 | 249 | 369 | 365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Founder | Founder | 1989 | — | — |
PH Founder | Founder | 1989 | — | — |
CS Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Christensen | Founder | 0 companies |
| Per Hemmer | Founder | 0 companies |
| Claus Søgaard-Christensen | Founder | 0 companies |
| Casper Jørn Jensen | Board of Directors | 0 companies |
| Caroline Lilou Duch | Board of Directors | 0 companies |