| Revenue | DKK 700K | +91% |
| EBITDA | DKK 99K | +160% |
| Net profit | DKK 138K | +114% |
| Total assets | DKK 4,5M | -1% |
| Equity | DKK 3,6M | +0% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.470 | 3.003 | 540 | 367 | 700 |
| Staff expenses | -430 | -855 | -894 | -532 | -562 |
| EBITDA | 1.040 | 2.148 | -355 | -166 | 99 |
| Depreciation & amort. | -94 | -98 | -111 | -103 | -85 |
| EBIT | 946 | 2.050 | -465 | -269 | 14 |
| Net financials | -23 | -13 | 46 | -707 | 124 |
| Profit before tax | 923 | 2.037 | -419 | -976 | 138 |
| Tax | 207 | 454 | -13 | -0 | -0 |
| Net profit | 716 | 1.583 | -406 | -976 | 138 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.662 | 6.434 | 4.910 | 4.490 | 4.458 |
| Equity | 3.771 | 5.240 | 4.716 | 3.618 | 3.621 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 887 | 1.181 | 194 | 872 | 837 |
| Total debt | 887 | 1.181 | 194 | 872 | 837 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FJ Management | Management | 1998 |
| Former (2) | ||
PE Management | Management | 1997 – 1998 |
MJ Management | Management | 1998 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 1998 – 2000 | |
| Board of Directors | 2000 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Franck Jefunne Elm | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Michael Johnny Larsen | Management | 0 companies |
| John Magnus Schmidt | Chairman | 0 companies |
| Anne Elisabeth Larsen | Board of Directors | 0 companies |