| Revenue | DKK 0 | — |
| EBITDA | DKK -28K | +9% |
| Net profit | DKK -715K | +63% |
| Total assets | DKK 13,8M | +4% |
| Equity | DKK -3,8M | -23% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 24 | 11 | 2 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -135 | -2 | -1.790 | -31 | -28 |
| Depreciation & amort. | -111 | -0 | -0 | -0 | -0 |
| EBIT | -247 | -2 | -1.790 | -31 | -28 |
| Net financials | -0 | -0 | 431 | -2.485 | -686 |
| Profit before tax | -247 | -2 | -1.360 | -2.516 | -715 |
| Tax | -0 | -11 | 82 | -560 | -0 |
| Net profit | -247 | 8 | -1.442 | -1.956 | -715 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 335 | 355 | 15.209 | 13.283 | 13.760 |
| Equity | 321 | 329 | -1.112 | -3.069 | -3.783 |
| Long-term debt | 0 | 0 | 14.672 | 14.685 | 15.899 |
| Short-term debt | 14 | 26 | 1.650 | 1.667 | 1.644 |
| Total debt | 14 | 26 | 16.321 | 16.352 | 17.544 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JS Founder | Founder | 2002 |
WO Chief Executive Officer | Chief Executive Officer | 2015 |
| Former (1) | ||
MI Management | Management | 2006 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Chairman | 2015 | |
| Former (5) | ||
| Board of Directors | 2002 – 2002 | |
| Board of Directors | 2005 – 2015 | |
| Board of Directors | 2003 – 2005 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 2002 – 2003 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Company | 15–19.99% | 15–19.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmi Steffen Oddersborg | Founder | 0 companies |
| Michael Igelsø Hvidt | Management | 0 companies |
| Willy Overgaard Christiansen | Chief Executive Officer | 0 companies |
| Kirsten Uhrenholt | Board of Directors | 0 companies |
| Torben Oxlund Munkholm | Board of Directors | 0 companies |
| Hans Henrik Tranholm Gram | Board of Directors | 0 companies |
| Verner Ejerskov Sørensen | Board of Directors | 0 companies |
| Tomas Vedsmand | Board of Directors | 0 companies |
| Jette Overgaard Christiansen | Chairman | 0 companies |
| Torben Mariager | Board of Directors | 0 companies |