| Revenue | DKK 3,9M | -16% |
| EBITDA | DKK -274K | -139% |
| Net profit | DKK -274K | -162% |
| Total assets | DKK 742K | -41% |
| Equity | DKK -1,2M | -28% |
| Employees | 36 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.542 | — | — | — | 4.106 | 4.062 | 4.554 | 4.159 | 2.868 | 2.037 | 3.343 | 4.157 | 4.662 | 3.896 |
| Staff expenses | -1.677 | -1.769 | -1.967 | -3.135 | -3.694 | -3.778 | -4.378 | -4.337 | -3.428 | -2.063 | -3.342 | -3.888 | -3.964 | -4.171 |
| EBITDA | 278 | 785 | 982 | 363 | 412 | 284 | 176 | -178 | -926 | -25 | 1 | 238 | 699 | -274 |
| Depreciation & amort. | -145 | 103 | -111 | -134 | -161 | -149 | -135 | -163 | -139 | -125 | -248 | -57 | -57 | -57 |
| EBIT | 133 | 682 | 871 | 229 | 251 | 135 | 41 | -341 | -1.064 | -151 | -247 | 181 | 642 | -331 |
| Net financials | -30 | -23 | -19 | -14 | -22 | -25 | -28 | -50 | -32 | -4 | -29 | -65 | -60 | -15 |
| Profit before tax | 102 | 659 | 852 | 215 | 229 | 110 | 13 | -390 | -1.096 | -155 | -276 | 116 | 582 | -346 |
| Tax | -82 | 222 | 251 | 65 | 54 | 31 | 5 | -79 | -236 | -32 | -59 | 42 | 142 | -72 |
| Net profit | 241 | 535 | 605 | 159 | 175 | 80 | 8 | -312 | -860 | -123 | -218 | 74 | 441 | -274 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.218 | 1.041 | 823 | 923 | 1.463 | 1.488 | 1.506 | 1.488 | 1.304 | 1.617 | 1.272 | 929 | 1.265 | 742 |
| Equity | -1.570 | -1.036 | -398 | -238 | -63 | 16 | 24 | -288 | -1.148 | -1.271 | -1.489 | -1.414 | -973 | -1.248 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.789 | 2.077 | 1.221 | 1.161 | 1.526 | 1.471 | 1.482 | 1.776 | 2.452 | 2.888 | 2.760 | 2.343 | 2.238 | 1.990 |
| Total debt | 2.789 | 2.077 | 1.221 | 1.161 | 1.526 | 1.471 | 1.482 | 1.776 | 2.452 | 2.888 | 2.760 | 2.343 | 2.238 | 1.990 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2001 | — | — | |
JN Founder | Founder | 2001 | — | — |
MJ Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| L.L. Revision v/Lizzie Lorentzen | Audit | 0 companies |
| Jacob Neis | Founder | 0 companies |
| Mikkel Jens Damgaard | Founder | 0 companies |