| Revenue | DKK 317K | -34% |
| EBITDA | DKK 37K | +557% |
| Net profit | DKK 29K | +428% |
| Total assets | DKK 426K | -4% |
| Equity | DKK 354K | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | -16 | -15 | -12 | 3 | 6 | 187 | 263 | 219 | 408 | 525 | 477 | 317 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -175 | -181 | -196 | -400 | -485 | -277 |
| EBITDA | -25 | -16 | -16 | -15 | -12 | 3 | 6 | 168 | 55 | -4 | 162 | 72 | -8 | 37 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -25 | -16 | -16 | -15 | -12 | 3 | 6 | 168 | 55 | -4 | 162 | 72 | -8 | 37 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -4 | 0 | 0 | 0 |
| Profit before tax | -25 | -16 | -16 | -15 | -12 | 3 | 6 | 168 | 55 | -5 | 158 | 72 | -8 | 37 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 32 | 12 | -0 | -0 | 14 | 1 | 8 |
| Net profit | -25 | -16 | -16 | -15 | -12 | 3 | 6 | 136 | 43 | -5 | 158 | 57 | -9 | 29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 172 | 155 | 134 | 119 | 106 | 103 | 99 | 297 | 409 | 171 | 364 | 457 | 441 | 426 |
| Equity | 161 | 145 | 130 | 115 | 103 | 100 | 94 | 230 | 123 | 118 | 276 | 333 | 325 | 354 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11 | 10 | 4 | 4 | 4 | 3 | 5 | 67 | 285 | 53 | 88 | 123 | 117 | 72 |
| Total debt | 11 | 10 | 4 | 4 | 4 | 3 | 5 | 67 | 285 | 53 | 88 | 123 | 117 | 72 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CIMBRER INVEST ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Nørgaard Goor | Management | 0 companies |
| Marianne Goor | Chairman | 0 companies |
| Bent Nørgaard Larsen | Board of Directors | 0 companies |
| Troels Nørgaard Goor | Board of Directors | 0 companies |