| Revenue | DKK -142K | +36% |
| EBITDA | DKK -142K | -36% |
| Net profit | DKK -460K | -110% |
| Total assets | DKK 103,9M | +1% |
| Equity | DKK 77,6M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -94 | -67 | -78 | -86 | -86 | -83 | -97 | -92 | 122 | -63 | -65 | -75 | -104 | -142 |
| Staff expenses | -0 | -0 | -30 | -180 | -180 | -180 | -180 | -180 | -180 | -301 | -301 | -0 | -0 | -0 |
| EBITDA | -94 | -67 | -108 | -266 | -266 | -263 | -277 | -272 | -58 | -364 | -366 | -75 | -104 | -142 |
| Depreciation & amort. | -0 | -0 | -8 | -100 | -100 | -100 | -100 | -91 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -94 | -67 | -116 | -366 | -366 | -363 | -377 | -363 | -58 | -364 | -366 | -75 | -104 | -142 |
| Net financials | 5.209 | 3.060 | 2.911 | 3.127 | 538 | 2.712 | -2.007 | 7.293 | 7.724 | 8.899 | -11.896 | 6.764 | 6.149 | -318 |
| Profit before tax | 5.115 | 2.993 | 2.795 | 2.761 | 172 | 2.349 | -2.384 | 6.927 | 7.666 | 8.535 | -12.262 | 6.689 | 6.045 | -460 |
| Tax | -0 | -0 | -558 | 550 | 43 | 518 | -524 | 1.525 | 1.687 | 1.880 | -557 | -672 | 1.332 | -0 |
| Net profit | 5.115 | 2.993 | 3.353 | 2.211 | 129 | 1.831 | -1.860 | 5.402 | 5.979 | 6.655 | -11.705 | 7.361 | 4.713 | -460 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 68.646 | 71.750 | 61.208 | 61.419 | 61.312 | 63.150 | 61.249 | 68.735 | 105.933 | 90.679 | 105.052 | 115.005 | 103.225 | 103.896 |
| Equity | 68.483 | 71.476 | 58.829 | 61.040 | 61.169 | 63.000 | 61.140 | 66.542 | 72.521 | 79.176 | 67.471 | 74.832 | 78.045 | 77.585 |
| Long-term debt | 0 | 0 | 558 | 15 | -18 | -7 | 517 | 19 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 163 | 274 | 2.379 | 379 | 125 | 143 | 109 | 2.193 | 33.412 | 11.502 | 37.581 | 40.172 | 25.180 | 26.311 |
| Total debt | 163 | 274 | 2.379 | 379 | 125 | 143 | 109 | 2.193 | 33.412 | 11.502 | 37.581 | 40.172 | 25.180 | 26.311 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2025 | — | — |
NC Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 | |
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Joanna Agathe Solborg Stryhn | Management | 0 companies |
| Niels Christian Kofoed | Chief Executive Officer | 0 companies |