| Revenue | DKK 1,1M | -5% |
| EBITDA | DKK 119K | +57% |
| Net profit | DKK 89K | +53% |
| Total assets | DKK 471K | +7% |
| Equity | DKK 258K | +53% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 738 | 1.732 | 2.072 | 1.705 | 1.347 | 1.322 | 1.189 | 975 | 1.192 | 1.029 | 1.146 | 1.134 | 1.083 |
| Staff expenses | -728 | -1.653 | -2.179 | -1.681 | -1.303 | -1.359 | -1.015 | -999 | -1.111 | -1.109 | -1.040 | -1.059 | -964 |
| EBITDA | 10 | 80 | -107 | 24 | 44 | -36 | 175 | -24 | 81 | -80 | 106 | 76 | 119 |
| Depreciation & amort. | -0 | -3 | -19 | -30 | -30 | -30 | -26 | -13 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10 | 77 | -126 | -7 | 13 | -67 | 149 | -37 | 81 | -80 | 106 | 76 | 119 |
| Net financials | -11 | 4 | 6 | 1 | -2 | -5 | -1 | -2 | -3 | -4 | -6 | -1 | -4 |
| Profit before tax | -1 | 81 | -120 | -6 | 11 | -71 | 148 | -39 | 78 | -83 | 101 | 75 | 115 |
| Tax | -0 | 8 | -43 | 2 | 6 | -13 | 33 | -6 | 18 | -15 | 24 | 17 | 26 |
| Net profit | -1 | 72 | -77 | -8 | 5 | -59 | 116 | -33 | 60 | -68 | 77 | 58 | 89 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 147 | 361 | 528 | 383 | 248 | 261 | 279 | 289 | 623 | 296 | 391 | 440 | 471 |
| Equity | 26 | 98 | 21 | 13 | 18 | -40 | 75 | 42 | 102 | 34 | 111 | 169 | 258 |
| Long-term debt | 0 | 0 | 0 | 0 | -1 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 121 | 263 | 508 | 370 | 229 | 301 | 204 | 246 | 520 | 263 | 281 | 271 | 213 |
| Total debt | 121 | 263 | 508 | 370 | 229 | 301 | 204 | 246 | 520 | 263 | 281 | 271 | 213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Founder | Founder | 2000 | — | — |
AS Founder | Founder | 2000 | — | — |
JB Founder | Founder | 2000 | — | — |
AW Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Jacobsen | Founder | 0 companies |
| Anders Søttrup Dinesen | Founder | 0 companies |
| Jonas Brock | Founder | 0 companies |
| Allan With Sørensen | Founder | 0 companies |