| Revenue | DKK 270K | +1077% |
| EBITDA | DKK 66K | +239% |
| Net profit | DKK 181K | +1715% |
| Total assets | DKK 1,7M | +15% |
| Equity | DKK 72K | +167% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | 174 | 17 | 91 | 159 | 26 | 332 | 237 | 906 | 843 | 528 | 23 | 270 |
| Staff expenses | -79 | -118 | -40 | -1 | -42 | -3 | -158 | -153 | -451 | -318 | -292 | -3 | -204 |
| EBITDA | -3 | -27 | 54 | 14 | -4 | -8 | 34 | -6 | 109 | -173 | -240 | 20 | 66 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -0 | -0 | -17 |
| EBIT | -3 | -27 | 54 | 14 | -4 | -8 | 34 | -6 | 109 | -179 | -240 | 20 | 49 |
| Net financials | 0 | -4 | -4 | -1 | 0 | -0 | 0 | -5 | -9 | -22 | -28 | -31 | 132 |
| Profit before tax | -3 | -31 | 50 | 13 | -4 | -8 | 34 | -11 | 101 | -201 | -268 | -11 | 181 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | 21 | -44 | -0 | -0 | -0 |
| Net profit | -3 | -31 | 50 | 13 | -4 | -8 | 34 | -9 | 80 | -156 | -268 | -11 | 181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48 | 713 | 33 | 71 | 54 | 33 | 311 | 812 | 351 | 1.228 | 1.843 | 1.473 | 1.699 |
| Equity | 12 | -19 | 31 | 44 | 40 | 33 | 66 | 58 | 138 | 171 | 69 | -109 | 72 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 36 | 733 | 2 | 27 | 14 | 0 | 245 | 755 | 213 | 1.058 | 1.774 | 1.582 | 1.626 |
| Total debt | 36 | 733 | 2 | 27 | 14 | 0 | 245 | 755 | 213 | 1.058 | 1.774 | 1.582 | 1.626 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IJ Management | Management | 1997 | — | — |
JS Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 25.0% | 25.0% | 2019 | |
| Individual | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Inger Jensen | Management | 0 companies |
| Jan Serve | Management | 0 companies |