| Revenue | DKK -20K | -17% |
| EBITDA | DKK -20K | +17% |
| Net profit | DKK 1,1M | +37% |
| Total assets | DKK 15,9M | +8% |
| Equity | DKK 7,3M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 | 103 | 265 | 126 | 823 | 550 | 94 | 17 | -67 | -17 | -14 | -25 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 24 | 103 | 265 | 126 | 823 | 550 | 94 | 773 | -67 | -17 | -14 | -25 | -20 |
| Depreciation & amort. | -40 | -40 | -40 | -40 | -40 | -40 | -40 | 378 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | 63 | 225 | 86 | 783 | 509 | 54 | 395 | -67 | -17 | -14 | -25 | -20 |
| Net financials | -763 | -629 | -652 | -630 | -211 | -390 | 78 | 212 | -322 | 663 | 604 | 844 | 1.146 |
| Profit before tax | -780 | -571 | -432 | -549 | 568 | 117 | 130 | 606 | -389 | 646 | 589 | 819 | 1.125 |
| Tax | 4 | -1 | -0 | -0 | -33 | 134 | -1 | 5 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -783 | -569 | -432 | -549 | 601 | -17 | 131 | 601 | -389 | 646 | 589 | 819 | 1.125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.653 | 6.881 | 6.678 | 6.355 | 9.488 | 11.097 | 12.020 | 11.855 | 12.645 | 13.346 | 13.984 | 14.803 | 15.948 |
| Equity | -2.799 | -1.085 | -1.517 | -2.066 | 1.577 | 3.322 | 3.908 | 4.509 | 4.120 | 4.766 | 5.355 | 6.174 | 7.299 |
| Long-term debt | 1.523 | 1.460 | 1.403 | 1.345 | 1.277 | 1.226 | 1.159 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.929 | 6.507 | 6.792 | 7.076 | 6.634 | 6.549 | 6.954 | 7.347 | 8.525 | 8.580 | 8.629 | 8.629 | 8.649 |
| Total debt | 7.452 | 7.967 | 8.195 | 8.421 | 7.911 | 7.774 | 8.113 | 7.347 | 8.525 | 8.580 | 8.629 | 8.629 | 8.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JØ Management | Management | 2005 | — | — |
JW Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Forma Danmark ApS | Company | 33.3% | 33.3% | 2005 |
JPC ApS | Company | 25.0% | 25.0% | 2005 |
DALLERUP HOLDING ApS | Company | 25.0% | 25.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Østerby | Management | 0 companies |
| Janus Woller | Founder | 0 companies |