| Revenue | DKK -17K | +28% |
| EBITDA | DKK -17K | -28% |
| Net profit | DKK -13K | -110% |
| Total assets | DKK 561K | -1% |
| Equity | DKK 404K | -3% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 59 | 65 | 14 | 4 | -99 | -15 | -47 | -24 | -23 | -28 | -28 | -13 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 59 | 65 | 14 | 4 | -92 | -70 | -47 | -24 | -23 | -28 | -28 | -13 | -17 |
| Depreciation & amort. | 8 | -0 | -0 | -0 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 51 | 65 | 14 | 4 | -95 | -70 | -47 | -24 | -23 | -28 | -28 | -13 | -17 |
| Net financials | -60 | -65 | -44 | -24 | -23 | -38 | 283 | 38 | -73 | 97 | 182 | 130 | 0 |
| Profit before tax | -8 | -0 | -30 | -20 | -119 | -108 | 237 | 14 | -96 | 69 | 154 | 117 | -16 |
| Tax | -0 | -0 | -0 | -0 | -0 | -110 | 1 | -66 | -21 | -0 | -17 | -6 | -4 |
| Net profit | -8 | -0 | -30 | -20 | -119 | 2 | 236 | 80 | -75 | 69 | 171 | 123 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.500 | 1.502 | 934 | 938 | 551 | 287 | 745 | 513 | 455 | 658 | 656 | 565 | 561 |
| Equity | 455 | 454 | 424 | 404 | 83 | 34 | 270 | 242 | 167 | 123 | 294 | 417 | 404 |
| Long-term debt | 843 | 806 | 338 | 311 | 283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 202 | 241 | 172 | 223 | 185 | 253 | 475 | 271 | 288 | 535 | 362 | 148 | 157 |
| Total debt | 1.045 | 1.048 | 510 | 534 | 468 | 253 | 475 | 271 | 288 | 535 | 362 | 148 | 157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Founder | Founder | 2001 | — | — |
FJ Founder | Founder | 2001 | — | — |
EO Management | Management | 2004 | — | — |
RJ | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Karina Jetmar Farsøe | Founder | 0 companies |
| Flemming Jetmar | Founder | 0 companies |
| Elvin Otto Evald Mertz | Management | 0 companies |
| REVISIONSFIRMAET JENS FINNE | Audit | 0 companies |
| Julian Jetmar | Chairman | 0 companies |
| Flemming Jetmar | Board of Directors | 0 companies |
| Preben Gunnar Mertz | Board of Directors | 0 companies |
| Freddy Erling Mertz | Board of Directors | 0 companies |