| Revenue | DKK -13K | +58% |
| EBITDA | DKK -13K | -101% |
| Net profit | DKK -1,5M | +60% |
| Total assets | DKK 72,4M | -61% |
| Equity | DKK 71,4M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.634 | 2.347 | 12.193 | 20.218 | 16.252 | 12.010 | 18.585 | 9.859 | -7 | -17 | -8 | -8 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.634 | -8 | -12 | -12 | -10 | -9 | -7 | -9 | -7 | -17 | -8 | 920 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.634 | -8 | -12 | -12 | -10 | -9 | -7 | -9 | -7 | -17 | -8 | 920 | -12 |
| Net financials | 5.657 | 2.365 | 12.299 | 22.456 | 16.253 | 12.010 | 18.554 | 9.901 | 48.822 | 89.476 | -4.931 | -4.196 | -1.834 |
| Profit before tax | 5.645 | 2.357 | 12.287 | 22.444 | 16.244 | 12.001 | 18.547 | 9.891 | 48.815 | 89.459 | -4.940 | -3.709 | -1.846 |
| Tax | -0 | -2.862 | -244 | -287 | -88 | -1.806 | 72 | 5 | 4 | -101 | -739 | 462 | -365 |
| Net profit | 5.645 | 5.219 | 12.531 | 22.731 | 16.331 | 13.807 | 18.475 | 9.886 | 48.811 | 89.560 | -4.201 | -3.738 | -1.481 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 173.858 | 179.335 | 192.649 | 136.376 | 152.150 | 167.917 | 189.409 | 192.961 | 241.318 | 348.231 | 196.452 | 187.253 | 72.383 |
| Equity | -162.972 | -157.753 | -144.975 | -122.244 | -105.913 | -92.106 | -73.631 | -63.745 | -14.934 | 78.916 | 74.715 | 71.077 | 71.391 |
| Long-term debt | 336.820 | 336.820 | 336.820 | 256.245 | 256.245 | 256.245 | 256.245 | 256.245 | 256.245 | 143.745 | 0 | 0 | 0 |
| Short-term debt | 10 | 268 | 804 | 2.375 | 1.817 | 3.778 | 6.796 | 462 | 6 | 125.570 | 121.736 | 116.176 | 992 |
| Total debt | 336.830 | 337.088 | 337.624 | 258.621 | 258.062 | 260.023 | 263.041 | 256.707 | 256.251 | 269.315 | 121.736 | 116.176 | 992 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2007 | — | — |
JH Management | Management | 2023 | — | — |
MK Management | Management | 2010 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JP Management | Management | 2001 | — | — |
PB Management | Management | 2006 | — | — |
PS Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Kristian Munk Levring | Management | 0 companies |
| Jesper Haxgart | Management | 0 companies |
| Marianne Kjær Stolt | Management | 0 companies |
| Jesper Søberg | Chief Executive Officer | 0 companies |
| Jørgen Peter Munk Levring | Management | 0 companies |
| Peter Bro Poulsen | Management | 0 companies |
| Poul Schmidt | Founder | 0 companies |
| Sven Halberg | Board of Directors | 0 companies |
| Preben Erik Nielsen | Chairman | 0 companies |
| Lars Bo Blarke | Board of Directors | 0 companies |
| Jørgen Troels Munk Levring | Board of Directors | 0 companies |