| Revenue | DKK 447K | +549% |
| EBITDA | DKK 138K | +368% |
| Net profit | DKK -489K | -4318% |
| Total assets | DKK 144K | -78% |
| Equity | DKK -355K | -363% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.200 | 1.630 | 1.473 | 1.810 | 2.104 | 1.104 | 1.335 | 658 | -1.140 | -231 | 36 | 73 | 69 | 447 |
| Staff expenses | -3.050 | -2.194 | -2.247 | -2.144 | -2.086 | -1.267 | -1.399 | -170 | -0 | -0 | -0 | -0 | -39 | -309 |
| EBITDA | -826 | -581 | -784 | -220 | -259 | -236 | -65 | 489 | -1.140 | -231 | 36 | 73 | 29 | 138 |
| Depreciation & amort. | 69 | -44 | -96 | -101 | -136 | -170 | -479 | -96 | -96 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -895 | -626 | -880 | -322 | -395 | -406 | -544 | 392 | -1.236 | -231 | 36 | 73 | 29 | 138 |
| Net financials | 192 | 153 | 38 | 209 | -240 | 162 | -188 | 31 | -12 | 113 | 137 | 0 | -18 | -631 |
| Profit before tax | -726 | -455 | -831 | -226 | -358 | -171 | -732 | 423 | -1.249 | -118 | 173 | 73 | 12 | -493 |
| Tax | -18 | -113 | -84 | -3 | -5 | -5 | -0 | 172 | -0 | -0 | -0 | -0 | -0 | -4 |
| Net profit | -371 | -192 | -347 | 11 | -216 | -166 | -732 | 251 | -1.249 | -118 | 173 | 73 | 12 | -489 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.283 | 4.860 | 5.318 | 4.691 | 4.861 | 3.992 | 2.968 | 2.454 | 813 | 984 | 506 | 353 | 657 | 144 |
| Equity | 3.091 | 2.893 | 2.546 | 2.557 | 2.341 | 2.175 | 1.443 | 1.694 | 446 | 328 | 501 | 123 | 135 | -355 |
| Long-term debt | 0 | 0 | 0 | 0 | 495 | 426 | 355 | 285 | 216 | 156 | 0 | 45 | 70 | 100 |
| Short-term debt | 2.192 | 1.967 | 2.772 | 2.134 | 2.025 | 1.391 | 1.170 | 475 | 152 | 501 | 5 | 185 | 453 | 399 |
| Total debt | 2.192 | 1.967 | 2.772 | 2.134 | 2.520 | 1.817 | 1.526 | 760 | 368 | 656 | 5 | 230 | 523 | 499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Management | Management | 1990 | — | — |
ET | Audit | 1990 | — | — |
NO Management | Management | 1990 | — | — |
CM Audit | Audit | 2002 | — | — |
DT | Audit | 1990 | — | — |
KR | Audit | 1997 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
ApS af 1/11 2024 | Company | 90.0% | 90.0% | 2018 |
JAC Invest 2023 ApS | Company | 10.0% | 10.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Bjerg Larsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Niels Ole Westergaard | Management | 0 companies |
| Carsten Munk Thomsen | Audit | 0 companies |
| Dansk Textil Reivsion A/S | Audit | 0 companies |
| Krogh's Revisionskontor I/S | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Ivan Bjerg-Larsen | Board of Directors | 0 companies |
| Kaj Poul Munksø | Chairman | 0 companies |
| Jan Erik Kornerup Jensen | Board of Directors | 0 companies |
| Jan Christensen | Board of Directors | 0 companies |
| Peter Niels Westergaard | Board of Directors | 0 companies |
| Reni Margrethe Lundberg | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Birgitte Arnfred Kristensen | Board of Directors | 0 companies |