| Revenue | DKK 2,2M | +147% |
| EBITDA | DKK -615K | +30% |
| Net profit | DKK 3,4M | +224% |
| Total assets | DKK 42,1M | +4% |
| Equity | DKK 21,4M | +19% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.463 | 418 | 1.635 | 897 | 2.215 |
| Staff expenses | -2.231 | -2.214 | -2.148 | -2.281 | -3.743 |
| EBITDA | 1.156 | 772 | -3.295 | -884 | -615 |
| Depreciation & amort. | -208 | -127 | -87 | -86 | -135 |
| EBIT | 949 | 645 | -3.381 | -971 | -751 |
| Net financials | -734 | -1.012 | -5.511 | -1.954 | 4.120 |
| Profit before tax | 215 | -367 | -8.892 | -2.925 | 3.369 |
| Tax | 65 | 49 | -1.032 | -141 | -80 |
| Net profit | 149 | -416 | -7.861 | -2.784 | 3.449 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 38.244 | 39.988 | 33.184 | 40.298 | 42.088 |
| Equity | 8.975 | 8.559 | 699 | 17.915 | 21.364 |
| Long-term debt | 8.858 | 28.060 | 30.291 | 20.637 | 19.017 |
| Short-term debt | 18.385 | 1.294 | 1.151 | 844 | 647 |
| Total debt | 27.243 | 29.354 | 31.442 | 21.481 | 19.664 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CJ Management | Management | 2026 |
| Former (2) | ||
JS Audit | Audit | 1999 – 2006 |
PA Management | Management | 1999 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2026 | |
| Board of Directors | 2013 | |
| Former (2) | ||
| Board of Directors | 2013 – 2026 | |
| Chairman | 2020 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| John Stengel Hansen | Audit | 0 companies |
| Christian Jacobsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Nicklas Krogh Keller | Board of Directors | 0 companies |
| Christina Jacobsen Herrmann | Board of Directors | 0 companies |
| Finn Jacobsen | Board of Directors | 0 companies |
| Ebbe Nielsen | Chairman | 0 companies |