| Revenue | DKK 1,2M | +19% |
| EBITDA | DKK 141K | +221% |
| Net profit | DKK 26K | +117% |
| Total assets | DKK 1,2M | -1% |
| Equity | DKK 25K | +3468% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.715 | 1.378 | 1.541 | 589 | 969 | 770 | 701 | 804 | 848 | 1.114 | 938 | 1.031 | 1.001 | 1.195 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.118 | -1.054 |
| EBITDA | 214 | 131 | 56 | 84 | 90 | 42 | 91 | 55 | 27 | 53 | 14 | 112 | -117 | 141 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 214 | 131 | 56 | 84 | 90 | 42 | 91 | 55 | 27 | 53 | 14 | 112 | -117 | 141 |
| Net financials | -43 | -49 | -63 | -61 | -68 | -50 | -71 | -61 | -65 | -37 | -49 | -77 | -65 | -88 |
| Profit before tax | 171 | 82 | -6 | 23 | 22 | -8 | 20 | -6 | -38 | 16 | -36 | 35 | -182 | 52 |
| Tax | 19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -28 | 26 |
| Net profit | 152 | 82 | -6 | 23 | 22 | -8 | 20 | -6 | -38 | 16 | -36 | 35 | -154 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 824 | 814 | 938 | 1.503 | 1.102 | 1.187 | 988 | 1.044 | 1.090 | 1.112 | 1.450 | 1.013 | 1.232 | 1.224 |
| Equity | 50 | 132 | 125 | 148 | 170 | 162 | 181 | 175 | 137 | 153 | 118 | 153 | -1 | 25 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 774 | 682 | 812 | 1.354 | 933 | 1.025 | 807 | 869 | 953 | 958 | 1.332 | 860 | 1.233 | 1.199 |
| Total debt | 774 | 682 | 812 | 1.354 | 933 | 1.025 | 807 | 869 | 953 | 958 | 1.332 | 860 | 1.233 | 1.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmy Olsen | Audit | 0 companies |
| Assaad Georges Trad | Chairman | 0 companies |