| Revenue | DKK 907K | +12% |
| EBITDA | DKK 51K | -48% |
| Net profit | DKK 49K | -51% |
| Total assets | DKK 375K | +25% |
| Equity | DKK 214K | +29% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 180 | 300 | 413 | 450 | 90 | 245 | 447 | 517 | 659 | 811 | 743 | 959 | 811 | 907 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -334 | -663 | -644 | -696 | -295 | -658 | -713 | -856 |
| EBITDA | 123 | 249 | 351 | 403 | 39 | 159 | -6 | -314 | -129 | -57 | 229 | 101 | 98 | 51 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 123 | 249 | 351 | 403 | 39 | 159 | -6 | -314 | -129 | -57 | 229 | 101 | 98 | 51 |
| Net financials | 473 | -29 | -348 | -426 | 748 | -495 | 156 | 86 | -3 | -16 | -2 | -1 | -0 | -0 |
| Profit before tax | 595 | 219 | 3 | -23 | 787 | -336 | 150 | -228 | -131 | -72 | 226 | 100 | 98 | 51 |
| Tax | -0 | -0 | -0 | -0 | 27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 |
| Net profit | 595 | 219 | 3 | -23 | 760 | -336 | 150 | -228 | -131 | -72 | 226 | 100 | 98 | 49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 323 | 663 | 1.196 | 964 | 1.292 | 395 | 739 | 160 | 118 | 198 | 128 | 252 | 300 | 375 |
| Equity | -286 | -66 | -63 | -86 | 674 | 338 | 488 | -56 | -187 | -260 | -33 | 67 | 165 | 214 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105 | 0 | 0 | 0 | 0 |
| Short-term debt | 609 | 729 | 1.260 | 1.050 | 618 | 57 | 251 | 216 | 305 | 352 | 161 | 185 | 135 | 161 |
| Total debt | 609 | 729 | 1.260 | 1.050 | 618 | 57 | 251 | 216 | 305 | 457 | 161 | 185 | 135 | 161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
JG Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Nyborg | Chief Executive Officer | 0 companies |
| Jan Georg Hansen | Audit | 0 companies |