| Revenue | DKK 3,4M | +23% |
| EBITDA | DKK 164K | -50% |
| Net profit | DKK 16K | -90% |
| Total assets | DKK 2,3M | -4% |
| Equity | DKK 859K | -11% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.010 | 955 | 1.606 | 2.211 | 1.700 | 1.668 | 2.012 | 3.370 | 1.839 | 2.480 | 2.503 | 2.729 | 3.351 |
| Staff expenses | -1.013 | -898 | -1.447 | -1.837 | -1.929 | -1.531 | -1.722 | -2.985 | -1.744 | -2.170 | -2.286 | -2.401 | -3.188 |
| EBITDA | -3 | 57 | 159 | 374 | -229 | 137 | 290 | 385 | 95 | 310 | 216 | 328 | 164 |
| Depreciation & amort. | -41 | -21 | -16 | -43 | -51 | -56 | -49 | -70 | -131 | -28 | -31 | -84 | -112 |
| EBIT | -44 | 36 | 144 | 331 | -280 | 81 | 241 | 315 | -36 | 282 | 185 | 244 | 52 |
| Net financials | -25 | -32 | -41 | -29 | -27 | -25 | -32 | -14 | -12 | -9 | -14 | -36 | -30 |
| Profit before tax | -69 | 3 | 103 | 302 | -307 | 56 | 209 | 301 | -47 | 273 | 172 | 208 | 21 |
| Tax | -0 | -0 | -0 | 37 | -0 | -0 | -0 | 57 | -3 | 54 | 38 | 46 | 5 |
| Net profit | -69 | 3 | 103 | 265 | -307 | 56 | 209 | 244 | -44 | 219 | 133 | 162 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.366 | 1.228 | 1.538 | 2.158 | 1.359 | 1.405 | 2.023 | 1.944 | 2.109 | 2.165 | 2.484 | 2.417 | 2.311 |
| Equity | 154 | 157 | 260 | 525 | 218 | 274 | 483 | 727 | 683 | 902 | 921 | 965 | 859 |
| Long-term debt | 571 | 551 | 530 | 508 | 488 | 466 | 445 | 423 | 402 | 403 | 382 | 365 | 350 |
| Short-term debt | 611 | 520 | 748 | 1.125 | 653 | 665 | 1.095 | 791 | 1.025 | 857 | 1.159 | 1.069 | 1.095 |
| Total debt | 1.182 | 1.071 | 1.278 | 1.634 | 1.141 | 1.131 | 1.540 | 1.214 | 1.427 | 1.261 | 1.541 | 1.435 | 1.445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Jakob Kruse | Founder | 0 companies |