| Revenue | DKK 66K | -52% |
| EBITDA | DKK 66K | -52% |
| Net profit | DKK -269K | +40% |
| Total assets | DKK 159K | -59% |
| Equity | DKK -14K | -105% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78 | 129 | 303 | 571 | 449 | 373 | 475 | 316 | 506 | 339 | 246 | 215 | 138 | 66 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 78 | 129 | 303 | 571 | 449 | 373 | 475 | 316 | 506 | 339 | 246 | 215 | 138 | 66 |
| Depreciation & amort. | 27 | 23 | 23 | 23 | 23 | 46 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 51 | 106 | 280 | 548 | 426 | 327 | 475 | 316 | 506 | 339 | 246 | 215 | 138 | 66 |
| Net financials | -16 | -18 | -7 | -5 | -1 | -1 | 38 | 66 | 71 | 65 | 69 | -1.391 | -536 | -301 |
| Profit before tax | 35 | 87 | 273 | 542 | 425 | 326 | 513 | 383 | 577 | 404 | 315 | -1.176 | -398 | -235 |
| Tax | 8 | 23 | 68 | 133 | 100 | 72 | 113 | 85 | 127 | 92 | 70 | 65 | 49 | 34 |
| Net profit | 27 | 64 | 205 | 410 | 325 | 254 | 400 | 298 | 450 | 312 | 245 | -1.242 | -447 | -269 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 390 | 475 | 798 | 1.023 | 1.328 | 1.504 | 1.812 | 1.994 | 2.269 | 2.262 | 2.221 | 806 | 391 | 159 |
| Equity | 111 | 175 | 381 | 790 | 1.116 | 1.370 | 1.665 | 1.857 | 2.060 | 2.125 | 2.110 | 702 | 255 | -14 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 279 | 297 | 414 | 229 | 209 | 134 | 147 | 137 | 210 | 137 | 111 | 104 | 136 | 173 |
| Total debt | 279 | 297 | 414 | 229 | 209 | 134 | 147 | 137 | 210 | 137 | 111 | 104 | 136 | 173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2025 | — | — |
SG Management | Management | 2025 | — | — |
LL Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRAF Invest ApS | Company | 25.0% | 25.0% | 2026 |
J.J.S. Invest ApS | Company | 20.0% | 20.0% | 2025 |
Panda Zoo ApS | Company | 20.0% | 20.0% | 2026 |
Westring Holding ApS | Company | 10.0% | 10.0% | 2025 |
Panda Invest ApS | Company | 25.0% | 25.0% | 2025 |
JIMACO A/S | Company | 33.3% | 33.3% | 2025 |
LLP Holding 2020 ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Juul Sørensen | Management | 0 companies |
| Sofus Grum-Schwensen | Management | 0 companies |
| Lars Leth Pedersen | Founder | 0 companies |
| Jacob Helleberg Mathiesen | Chairman | 0 companies |
| Frederik Gustav Frejlev Westring | Board of Directors | 0 companies |