| Revenue | DKK 8K | -92% |
| EBITDA | DKK 8K | -91% |
| Net profit | DKK -252K | -66% |
| Total assets | DKK 2,2M | -8% |
| Equity | DKK -580K | -77% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52 | 40 | 38 | 75 | 33 | 54 | -7 | -6 | 99 | 350 | 1.179 | 123 | 109 | 8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -385 | -460 | -391 | -11 | -0 |
| EBITDA | 52 | 40 | 38 | 75 | 33 | -22 | -7 | -6 | 99 | -36 | 719 | -268 | 98 | 8 |
| Depreciation & amort. | -30 | -30 | -30 | -30 | -30 | -0 | -0 | -0 | -22 | -72 | -94 | -72 | -148 | -148 |
| EBIT | 22 | 10 | 8 | 45 | 3 | -22 | -7 | -6 | 77 | -108 | 626 | -340 | -50 | -140 |
| Net financials | -53 | -42 | -43 | -42 | -42 | -35 | -55 | -3 | -9 | -64 | -49 | -108 | -112 | -141 |
| Profit before tax | -31 | -32 | -35 | 3 | -39 | -57 | -62 | -9 | 68 | -172 | 577 | -448 | -162 | -282 |
| Tax | -0 | 8 | -5 | 6 | 5 | 4 | -0 | -2 | 15 | -37 | 127 | -0 | -11 | -30 |
| Net profit | -31 | -40 | -30 | -3 | -44 | -61 | -62 | -7 | 53 | -135 | 450 | -448 | -151 | -252 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.259 | 1.222 | 1.197 | 1.157 | 1.122 | 948 | 925 | 957 | 546 | 3.515 | 3.252 | 2.777 | 2.381 | 2.181 |
| Equity | 152 | 112 | 81 | 78 | 34 | -27 | -89 | -97 | -43 | -178 | 271 | -177 | -328 | -580 |
| Long-term debt | 20 | 20 | 20 | 23 | 14 | 964 | 1.003 | 1.047 | 471 | 3.341 | 2.578 | 2.495 | 2.545 | 2.722 |
| Short-term debt | 1.088 | 1.091 | 1.096 | 1.056 | 1.074 | 12 | 12 | 8 | 105 | 323 | 373 | 429 | 134 | 39 |
| Total debt | 1.108 | 1.110 | 1.116 | 1.079 | 1.088 | 976 | 1.014 | 1.054 | 576 | 3.664 | 2.951 | 2.924 | 2.679 | 2.761 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2006 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GEMINI HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Christian Falck Jensen | Management | 0 companies |
| Henrik Mikkelsen | Chief Executive Officer | 0 companies |