| Revenue | DKK 25K | -76% |
| EBITDA | DKK -12K | -112% |
| Net profit | DKK -38K | -146% |
| Total assets | DKK 76K | -30% |
| Equity | DKK 51K | -43% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 620 | 503 | 243 | 46 | 144 | 425 | 156 | 263 | 272 | 336 | 27 | 14 | 106 | 25 |
| Staff expenses | -530 | -646 | -309 | -36 | -0 | -423 | -311 | -310 | -298 | -331 | -104 | -76 | -4 | -37 |
| EBITDA | 90 | -143 | -65 | 10 | 144 | 2 | -154 | -47 | -26 | 5 | -77 | -62 | 102 | -12 |
| Depreciation & amort. | 69 | 8 | 8 | 7 | -11 | -18 | -18 | -7 | -5 | -5 | -5 | -1 | -12 | -27 |
| EBIT | 21 | -151 | -73 | 3 | 133 | -16 | -172 | -54 | -31 | -0 | -82 | -63 | 89 | -39 |
| Net financials | 0 | 6 | -4 | -3 | -6 | -6 | -8 | -6 | -4 | -5 | -4 | -3 | -4 | -3 |
| Profit before tax | — | -145 | -77 | 0 | 127 | -22 | -180 | -60 | -35 | -6 | -86 | -66 | 86 | -42 |
| Tax | 6 | 3 | 1 | 0 | 2 | -1 | 2 | -0 | -1 | 3 | -0 | -0 | 3 | -3 |
| Net profit | 15 | -149 | -78 | -0 | 125 | -21 | -182 | -59 | -34 | -9 | -86 | -66 | 83 | -38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.576 | 5.388 | 6.475 | 868 | 667 | 567 | 550 | 241 | 272 | 200 | 360 | 20 | 109 | 76 |
| Equity | — | 518 | 440 | 440 | 464 | 443 | 261 | 201 | 167 | 158 | 72 | 6 | 89 | 51 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.910 | 4.871 | 6.036 | 428 | 203 | 124 | 290 | 40 | 105 | 41 | 287 | 14 | 17 | 25 |
| Total debt | 2.910 | 4.871 | 6.036 | 428 | 203 | 124 | 290 | 40 | 105 | 41 | 287 | 14 | 17 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2004 | — | — |
TR Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Høgel | Management | 0 companies |
| Tom Richardt | Audit | 0 companies |
| Rasmus Peter Thorsen | Board of Directors | 0 companies |
| Tomas Hostrup-Larsen | Board of Directors | 0 companies |