| Revenue | DKK -27K | — |
| EBITDA | DKK -27K | +28% |
| Net profit | DKK -1,5M | -145% |
| Total assets | DKK 9,2M | -20% |
| Equity | DKK 8,9M | -21% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 641 | 607 | 632 | 1.396 | 698 | 907 | 1.367 | -46 | -33 | -45 | — | — | -27 |
| Staff expenses | -456 | -548 | -1.399 | -1.617 | -646 | -681 | -951 | -92 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 185 | 60 | -767 | -221 | 53 | 226 | 416 | -138 | -33 | -45 | -68 | -38 | -27 |
| Depreciation & amort. | 63 | 47 | 35 | 26 | -0 | 30 | 22 | 17 | 12 | 9 | 7 | 5 | -0 |
| EBIT | 123 | 13 | -803 | -247 | 53 | 196 | 394 | -155 | -46 | -54 | -75 | -43 | -27 |
| Net financials | 413 | 846 | 811 | 1.602 | -1.035 | 803 | -252 | 1.105 | 1.612 | 2.027 | 1.238 | 3.272 | -1.466 |
| Profit before tax | 536 | 858 | 8 | 1.354 | -982 | 999 | 142 | 951 | 1.566 | 1.972 | 1.162 | 3.229 | -1.493 |
| Tax | -0 | 214 | 1 | 317 | -0 | 4 | 31 | 209 | -24 | 14 | -34 | -6 | -33 |
| Net profit | 567 | 645 | 2 | 1.031 | -982 | 995 | 111 | 741 | 1.590 | 1.958 | 1.197 | 3.235 | -1.460 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.090 | 3.582 | 3.424 | 4.793 | 3.354 | 3.690 | 3.808 | 4.177 | 5.620 | 7.165 | 8.110 | 11.531 | 9.176 |
| Equity | 2.836 | 3.380 | 3.281 | 4.213 | 3.131 | 3.349 | 3.494 | 4.314 | 5.571 | 7.098 | 7.727 | 11.168 | 8.871 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 254 | 202 | 143 | 580 | 223 | 342 | 314 | -137 | 49 | 66 | 383 | 363 | 305 |
| Total debt | 254 | 202 | 143 | 580 | 223 | 342 | 314 | -137 | 49 | 66 | 383 | 363 | 305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ | Audit | 2000 | — | — |
JL Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Johannes Kruse Juul | Audit | 0 companies |
| Jan Lyneborg Sørensen | Founder | 0 companies |