| Revenue | DKK 95K | -71% |
| EBITDA | DKK 30K | -84% |
| Net profit | DKK 47K | -81% |
| Total assets | DKK 719K | -29% |
| Equity | DKK -44K | +52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.308 | 8.257 | 635 | 1.064 | 892 | 501 | 550 | 498 | 89 | 312 | 403 | 461 | 329 | 95 |
| Staff expenses | -1.091 | -943 | -918 | -908 | -783 | -765 | -363 | -160 | -226 | -246 | -421 | -181 | -140 | -66 |
| EBITDA | 128 | 53 | -283 | 156 | 109 | -264 | 186 | 337 | -137 | 66 | -18 | 280 | 189 | 30 |
| Depreciation & amort. | -60 | -110 | -130 | -134 | -140 | -102 | -158 | -29 | -29 | -29 | -4 | -26 | -0 | -0 |
| EBIT | 68 | -57 | -413 | 22 | -32 | -366 | 28 | 308 | -166 | 37 | -22 | 254 | 189 | 30 |
| Net financials | -56 | 41 | 54 | -39 | -43 | -24 | -19 | -8 | -2 | -2 | -7 | -7 | -9 | -7 |
| Profit before tax | 12 | -16 | -358 | -17 | -74 | -390 | 9 | 300 | -164 | 35 | -29 | 247 | 180 | 23 |
| Tax | -0 | -33 | -77 | -8 | -9 | 127 | -0 | -0 | -0 | -0 | -0 | -0 | -69 | -24 |
| Net profit | 12 | 17 | -282 | -9 | -65 | -517 | 9 | 300 | -164 | 35 | -29 | 247 | 249 | 47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.370 | 1.929 | 1.280 | 1.070 | 1.055 | 950 | 394 | 368 | 331 | 545 | 591 | 766 | 1.005 | 719 |
| Equity | -206 | -188 | -470 | -478 | -544 | -1.060 | -1.051 | -751 | -915 | -881 | -909 | -340 | -91 | -44 |
| Long-term debt | 0 | 0 | 270 | 204 | 129 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.576 | 2.117 | 1.480 | 1.344 | 1.470 | 1.962 | 1.446 | 1.119 | 1.247 | 1.426 | 1.500 | 1.106 | 1.096 | 763 |
| Total debt | 1.576 | 2.117 | 1.750 | 1.549 | 1.599 | 2.011 | 1.446 | 1.119 | 1.247 | 1.426 | 1.500 | 1.106 | 1.096 | 763 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEBULA HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Høgh Sørensen | Management | 0 companies |