| Revenue | DKK 238K | +93% |
| EBITDA | DKK -320K | -275% |
| Net profit | DKK 362K | +115% |
| Total assets | DKK 9M | -7% |
| Equity | DKK 6,7M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 569 | 707 | 746 | 427 | -29 | 13 | -1 | 437 | 480 | 461 | 496 | 123 | 238 |
| Staff expenses | -329 | -339 | -332 | -162 | -2 | -0 | -35 | -435 | -580 | -644 | -587 | -209 | -557 |
| EBITDA | 240 | 369 | 414 | 266 | -31 | 13 | -35 | 2 | -100 | -183 | -92 | -85 | -320 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 240 | 369 | 414 | 266 | -31 | 13 | -35 | 2 | -100 | -183 | -92 | -85 | -320 |
| Net financials | 14 | -43 | -227 | 68 | -1 | 591 | 2.134 | 837 | 3.935 | 4.421 | -3.124 | -1.983 | 679 |
| Profit before tax | 255 | 326 | 187 | 333 | -32 | 521 | 2.048 | 839 | 3.834 | 4.238 | -3.216 | -2.069 | 359 |
| Tax | 44 | 84 | 109 | 77 | -0 | 27 | 224 | -216 | 720 | 399 | -228 | 280 | -3 |
| Net profit | 211 | 241 | 78 | 256 | -32 | 495 | 1.824 | 1.055 | 3.115 | 3.839 | -2.987 | -2.349 | 362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.405 | 3.430 | 3.439 | 3.601 | 3.772 | 3.930 | 5.795 | 6.983 | 10.816 | 14.980 | 12.244 | 9.725 | 9.010 |
| Equity | 2.470 | 2.614 | 2.594 | 2.850 | 2.717 | 2.518 | 4.236 | 5.290 | 8.295 | 12.021 | 8.919 | 6.452 | 6.693 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.935 | 815 | 845 | 751 | 1.055 | 1.412 | 1.559 | 1.693 | 2.522 | 2.960 | 3.325 | 3.272 | 2.317 |
| Total debt | 1.935 | 815 | 845 | 751 | 1.055 | 1.412 | 1.559 | 1.693 | 2.522 | 2.960 | 3.325 | 3.272 | 2.317 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Byriel | Management | 0 companies |