| Revenue | DKK 2,1M | -64% |
| EBITDA | DKK 701K | -71% |
| Net profit | DKK 527K | -65% |
| Total assets | DKK 2,3M | -59% |
| Equity | DKK 2M | +37% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.919 | 3.241 | 3.936 | 5.863 | 2.107 |
| Staff expenses | -2.032 | -2.154 | -2.883 | -3.422 | -1.406 |
| EBITDA | -114 | 1.086 | 1.053 | 2.441 | 701 |
| Depreciation & amort. | -53 | -633 | -633 | -580 | -0 |
| EBIT | -166 | 453 | 420 | 1.861 | 701 |
| Net financials | -312 | -217 | -64 | 66 | -26 |
| Profit before tax | -479 | 236 | 356 | 1.927 | 675 |
| Tax | -0 | -0 | -0 | 440 | 149 |
| Net profit | -479 | 236 | 356 | 1.487 | 527 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.266 | 4.622 | 2.664 | 5.456 | 2.261 |
| Equity | -646 | -409 | -53 | 1.434 | 1.960 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.912 | 5.032 | 2.717 | 4.022 | 301 |
| Total debt | 4.912 | 5.032 | 2.717 | 4.022 | 301 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JK Management | Management | 2017 |
JO Founder | Founder | 2005 |
| Former (5) | ||
HS Management | Management | 2005 – 2008 |
DB Management | Management | 2011 – 2015 |
PM Management | Management | 2015 – 2017 |
SE Management | Management | 2015 – 2015 |
OT Management | Management | 2008 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2024 | |
| Board of Directors | 2017 | |
| Former (16) | ||
| Board of Directors | 2015 – 2017 | |
| Chairman | 2017 – 2024 | |
| Board of Directors | 2012 – 2014 | |
| Chairman | 2008 – 2010 | |
| Chairman | 2010 – 2014 | |
| Chairman | 2015 – 2017 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2005 – 2008 | |
| Chairman | 2005 – 2008 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2017 – 2024 | |
| Chairman | 2014 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Helge Sørheim | Management | 0 companies |
| Jone Kartevold | Management | 0 companies |
| Daniel Byham | Management | 0 companies |
| Paul Mullins | Management | 0 companies |
| Stephen Eric Hansen | Management | 0 companies |
| Ole Thøgersen | Management | 0 companies |
| Jon Olav Østhus | Founder | 0 companies |
| Peter Kleinbichler | Board of Directors | 0 companies |
| Hugo Idsøe | Chairman | 0 companies |
| Dag Terje Svendsen | Board of Directors | 0 companies |
| Alf Ragnar Løvdal | Chairman | 0 companies |
| Lars Bethuelsen | Chairman | 0 companies |
| Jan Vader | Chairman | 0 companies |
| Stian Gabrielsen | Board of Directors | 0 companies |
| Jon Olav Østhus | Board of Directors | 0 companies |
| Joachim Houeland | Chairman | 0 companies |
| Alf Christian Thorkildsen | Chairman | 0 companies |
| André Hognestad | Board of Directors | 0 companies |
| Kjetil Ericksen | Board of Directors | 0 companies |
| Espen Joranger | Board of Directors | 0 companies |
| Gunnar Lemvik | Board of Directors | 0 companies |
| Kjetil Ericksen | Board of Directors | 0 companies |
| Kurt Eivind Meling | Board of Directors | 0 companies |
| Bjørn Bærheim | Board of Directors | 0 companies |
| James William Anthony | Chairman | 0 companies |