| Revenue | DKK -300K | -44% |
| EBITDA | DKK -866K | +39% |
| Net profit | DKK -838K | -102% |
| Total assets | DKK 166,9M | -25% |
| Equity | DKK 158,8M | -25% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 675 | 811 | 339 | -125 | -97 | 1.703 | -160 | 1.351 | -33 | 56 | -169 | 6.527 | -532 | -300 |
| Staff expenses | -272 | -259 | -134 | -421 | -8 | -311 | -304 | -307 | -361 | -945 | -1.480 | -652 | -695 | -616 |
| EBITDA | 403 | 500 | 205 | -546 | -106 | 1.392 | -464 | 1.044 | -394 | -890 | -1.649 | 5.875 | -1.423 | -866 |
| Depreciation & amort. | 186 | 244 | 68 | -47 | -47 | -0 | -0 | -0 | -13 | -87 | -128 | -149 | -143 | 47 |
| EBIT | 217 | 256 | 137 | -593 | -153 | 1.392 | -464 | 1.044 | -407 | -977 | -1.777 | 5.726 | -1.566 | -914 |
| Net financials | -5.629 | 8.525 | 5.511 | 20.536 | -10.121 | 18.018 | -2.333 | 28.405 | 9.238 | 22.006 | 3.069 | 25.767 | 40.324 | -261 |
| Profit before tax | -5.412 | 8.735 | 5.656 | 19.943 | -10.274 | 19.409 | -2.797 | 29.449 | 8.831 | 21.029 | 1.292 | 31.493 | 38.758 | -1.053 |
| Tax | 416 | 203 | 102 | 82 | 205 | 559 | 207 | 465 | -144 | -291 | -228 | 355 | -693 | -215 |
| Net profit | -5.828 | 8.532 | 5.555 | 19.861 | -10.480 | 18.851 | -3.005 | 28.985 | 8.975 | 21.320 | 1.520 | 31.138 | 39.451 | -838 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56.830 | 66.877 | 70.819 | 95.375 | 89.119 | 107.236 | 103.034 | 121.283 | 125.787 | 150.200 | 151.820 | 184.570 | 223.141 | 166.930 |
| Equity | 56.384 | 66.274 | 70.014 | 93.079 | 87.271 | 105.129 | 101.966 | 115.950 | 124.818 | 146.027 | 147.434 | 178.457 | 212.908 | 158.787 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | -23 | -10 |
| Short-term debt | 446 | 603 | 805 | 2.295 | 1.848 | 2.107 | 1.068 | 5.333 | 969 | 4.173 | 4.386 | 6.085 | 10.233 | 8.143 |
| Total debt | 446 | 603 | 805 | 2.295 | 1.848 | 2.107 | 1.068 | 5.333 | 969 | 4.173 | 4.386 | 6.085 | 10.233 | 8.143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Bjørn Rasmussen | Management | 0 companies |