| Revenue | DKK 1,3M | -30% |
| EBITDA | DKK -765K | -440% |
| Net profit | DKK -910K | -192% |
| Total assets | DKK 8,4M | +164% |
| Equity | DKK 5,4M | +305% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 189 | 208 | 0 | -147 | -215 | -27 | 3 | -136 | 5.096 | 3.269 | 4.512 | 1.837 | 1.277 |
| Staff expenses | -0 | -0 | -0 | -82 | -35 | -13 | -364 | -1.435 | -921 | -1.193 | -3.294 | -1.612 | -2.043 |
| EBITDA | 42 | 208 | 0 | -228 | -251 | -40 | -361 | -1.572 | 4.174 | 2.076 | 1.218 | 225 | -765 |
| Depreciation & amort. | -0 | -1.587 | -0 | -62 | -240 | -358 | -233 | -281 | -261 | -536 | -653 | -0 | -316 |
| EBIT | 42 | -1.379 | 0 | -291 | -490 | -398 | -594 | -1.853 | 3.913 | 1.541 | 565 | 225 | -1.081 |
| Net financials | 64 | 200 | 0 | -1 | -3 | -0 | -16 | -1 | -3 | -19 | 676 | 1.021 | 906 |
| Profit before tax | 105 | -1.179 | 0 | -292 | -493 | -398 | -610 | -1.854 | 3.911 | 1.521 | 1.241 | 1.246 | -175 |
| Tax | 38 | -164 | -0 | -0 | -0 | -0 | -61 | -0 | 365 | 405 | 361 | 257 | 735 |
| Net profit | 67 | -1.015 | 0 | -292 | -493 | -398 | -549 | -1.854 | 3.545 | 1.117 | 879 | 989 | -910 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.605 | 500 | 448 | 583 | 745 | 316 | 925 | 2.096 | 2.708 | 5.420 | 12.263 | 3.174 | 8.394 |
| Equity | 1.413 | 398 | 398 | 106 | -387 | -785 | -1.335 | -3.189 | 356 | 1.473 | 2.353 | 1.342 | 5.432 |
| Long-term debt | 0 | 86 | 0 | 0 | 0 | 0 | 63 | 549 | 687 | 3.946 | 1.430 | 1.493 | 1.313 |
| Short-term debt | 3.976 | 0 | 50 | 476 | 1.132 | 1.101 | 2.197 | 4.736 | 1.665 | 0 | 8.480 | 339 | 915 |
| Total debt | 3.976 | 86 | 50 | 476 | 1.132 | 1.101 | 2.260 | 5.285 | 2.351 | 3.946 | 9.911 | 1.832 | 2.228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 1998 | — | — |
| Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Reva Group ApS | Company | 100.0% | 100.0% | 2023 |
Moonshine Holding ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Revald | Management | 0 companies |
| Jørgen Preben Visbech Kristiansen | Audit | 0 companies |