| Revenue | DKK -12K | +34% |
| EBITDA | DKK -199K | +43% |
| Net profit | DKK -169K | -102% |
| Total assets | DKK 70,7M | +6% |
| Equity | DKK 60,5M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -880 | 1.335 | -100 | -65 | -214 | -190 | -568 | -820 | -73 | 1.369 | -65 | 129 | -9 | -12 |
| Staff expenses | -737 | -215 | -43 | -50 | -75 | -76 | -213 | -211 | -173 | -210 | -181 | -245 | -339 | -186 |
| EBITDA | -1.617 | 1.120 | -143 | -115 | -289 | -266 | -782 | -1.031 | -247 | 1.159 | -246 | -115 | -348 | -199 |
| Depreciation & amort. | -488 | -216 | -233 | -279 | -284 | -194 | -237 | -233 | -235 | -164 | -164 | -80 | -80 | -80 |
| EBIT | -2.105 | 904 | -375 | -394 | -573 | -460 | -1.019 | -1.264 | -481 | 995 | -409 | -195 | -428 | -279 |
| Net financials | 365 | 606 | 6.848 | 3.795 | -492 | 2.543 | 1.290 | -2.450 | 4.634 | 13.499 | -5.216 | 5.556 | 14.106 | 69 |
| Profit before tax | -1.740 | 1.511 | 6.473 | 3.401 | -1.064 | 2.083 | 271 | -3.714 | 4.152 | 14.495 | -5.626 | 5.361 | 13.678 | -210 |
| Tax | -68 | 36 | 1.427 | 832 | -195 | 491 | 103 | -755 | 958 | 3.234 | 27 | -21 | 3.056 | -41 |
| Net profit | -1.672 | 1.474 | 5.046 | 2.569 | -869 | 1.592 | 168 | -2.959 | 3.194 | 11.261 | -5.653 | 5.382 | 10.621 | -169 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.652 | 32.561 | 40.378 | 42.750 | 41.264 | 44.146 | 44.281 | 40.157 | 44.146 | 58.376 | 49.436 | 53.443 | 66.631 | 70.688 |
| Equity | 29.964 | 31.342 | 36.388 | 38.957 | 37.988 | 39.478 | 39.636 | 36.571 | 39.657 | 50.808 | 45.042 | 50.309 | 60.813 | 60.522 |
| Long-term debt | 308 | 308 | 184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 380 | 773 | 3.806 | 3.794 | 3.277 | 4.668 | 4.639 | 3.586 | 4.489 | 7.568 | 4.394 | 3.133 | 5.818 | 10.166 |
| Total debt | 688 | 1.081 | 3.990 | 3.794 | 3.277 | 4.668 | 4.639 | 3.586 | 4.489 | 7.568 | 4.394 | 3.133 | 5.818 | 10.166 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Audit | Audit | 2002 | — | — |
JH Management | Management | 2025 | — | — |
EB Founder | Founder | 1991 | — | — |
| Audit | 1997 | — | — | |
VJ Founder | Founder | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Warberg | Audit | 0 companies |
| Joakim Hjort Johansen | Management | 0 companies |
| Eva Blohm Johansen | Founder | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Verner Johansen | Founder | 0 companies |
| Kasper Hjort | Board of Directors | 0 companies |
| Steen Peder Dahl | Board of Directors | 0 companies |