| Revenue | DKK 953K | -36% |
| EBITDA | DKK 869K | -22% |
| Net profit | DKK 147K | -76% |
| Total assets | DKK 37,3M | +0% |
| Equity | DKK 6M | +3% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -208 | 390 | 1.159 | 1.489 | 953 |
| Staff expenses | -18 | -36 | -36 | -36 | -36 |
| EBITDA | -227 | 354 | 1.124 | 1.109 | 869 |
| Depreciation & amort. | -10 | -63 | -89 | -93 | -96 |
| EBIT | -237 | 291 | 1.034 | 1.016 | 774 |
| Net financials | -359 | -684 | -634 | -770 | -644 |
| Profit before tax | -596 | -393 | 400 | 246 | 129 |
| Tax | -0 | -0 | -0 | -365 | -18 |
| Net profit | -596 | -393 | 400 | 611 | 147 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 25.681 | 36.422 | 37.137 | 37.241 | 37.269 |
| Equity | 5.206 | 4.813 | 5.213 | 5.824 | 5.971 |
| Long-term debt | 11.001 | 10.270 | 10.485 | 9.047 | 11.227 |
| Short-term debt | 9.475 | 21.340 | 21.440 | 22.371 | 20.070 |
| Total debt | 20.476 | 31.609 | 31.924 | 31.417 | 31.297 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JR Management | Management | 1999 |
AB | Founder | 1998 |
| Former (1) | ||
HC Management | Management | 1998 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2006 | |
| Board of Directors | 1999 | |
| Former (3) | ||
| Chairman | 1999 – 2020 | |
| Board of Directors | 1999 – 2006 | |
| Board of Directors | 2002 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2007 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Jørn Rosenmeier | Management | 0 companies |
| Advokatfirmaet Børge Nielsen I/S | Founder | 0 companies |
| Jens Rosenmeier | Board of Directors | 0 companies |
| Jørn William Rosenmeier | Chairman | 0 companies |
| Jeppe Vangsgaard | Board of Directors | 0 companies |
| Jørgen Henrik Christensen | Board of Directors | 0 companies |
| Joen Rosenmeier | Board of Directors | 0 companies |