| Revenue | DKK 699K | +40% |
| EBITDA | DKK 340K | +41% |
| Net profit | DKK 255K | +38% |
| Total assets | DKK 950K | +10% |
| Equity | DKK 550K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.628 | 2.745 | 2.888 | 2.051 | 1.442 | 1.668 | 1.698 | 696 | 433 | 300 | 365 | 500 | 699 |
| Staff expenses | -2.759 | -2.890 | -2.904 | -2.423 | -1.302 | -1.445 | -1.457 | -776 | -375 | -237 | -245 | -258 | -359 |
| EBITDA | -131 | -37 | -16 | -372 | 139 | 223 | 242 | -80 | 58 | 63 | 120 | 241 | 340 |
| Depreciation & amort. | -11 | 54 | -4 | -5 | -5 | -1 | -10 | -10 | -9 | -0 | -0 | -0 | -0 |
| EBIT | -142 | -91 | -21 | -376 | 135 | 222 | 232 | -90 | 49 | 63 | 120 | 241 | 340 |
| Net financials | -3 | -5 | -11 | 1 | -5 | -6 | -2 | -1 | -9 | -6 | -7 | -5 | -4 |
| Profit before tax | -88 | -96 | -31 | -376 | 129 | 216 | 230 | -91 | 40 | 57 | 113 | 237 | 336 |
| Tax | 29 | -15 | -2 | -79 | 33 | 50 | 54 | -18 | 11 | 12 | 26 | 52 | 81 |
| Net profit | -116 | -81 | -29 | -297 | 96 | 166 | 176 | -73 | 29 | 44 | 87 | 184 | 255 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.157 | 2.108 | 3.015 | 1.971 | 1.790 | 1.708 | 1.200 | 1.550 | 436 | 548 | 521 | 862 | 950 |
| Equity | 418 | 337 | 308 | 12 | 108 | 273 | 449 | 251 | 281 | 325 | 411 | 596 | 550 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.738 | 1.771 | 2.707 | 1.859 | 1.683 | 1.435 | 751 | 1.299 | 155 | 223 | 110 | 267 | 400 |
| Total debt | 2.738 | 1.771 | 2.707 | 1.859 | 1.683 | 1.435 | 751 | 1.299 | 155 | 223 | 110 | 267 | 400 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WISA ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Bache Marcus | Management | 0 companies |