| Revenue | DKK -90K | -32% |
| EBITDA | DKK -115K | +12% |
| Net profit | DKK 1,1M | -42% |
| Total assets | DKK 30,4M | +0% |
| Equity | DKK 13,2M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | -48 | -70 | -151 | -126 | -160 | -146 | -127 | -141 | -168 | -148 | -140 | -132 | -90 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -45 | -48 | -70 | -151 | -126 | -160 | -146 | -127 | -141 | -168 | -148 | -140 | -132 | -115 |
| Depreciation & amort. | -1 | -7 | -32 | -29 | -29 | -24 | -18 | -22 | -33 | -33 | -33 | -33 | -33 | -0 |
| EBIT | -46 | -55 | -102 | -180 | -155 | -184 | -164 | -148 | -174 | -201 | -181 | -173 | -165 | -115 |
| Net financials | 162 | 402 | 224 | 30 | 349 | 1.677 | -474 | 700 | 5.288 | 342 | -4.160 | 1.783 | 2.576 | 1.504 |
| Profit before tax | 116 | 347 | 122 | -150 | 193 | 1.493 | -638 | 552 | 5.113 | 141 | -4.341 | 1.609 | 2.411 | 1.388 |
| Tax | 7 | 34 | -3 | -31 | 51 | 130 | -137 | 133 | 209 | 34 | -954 | 357 | 531 | 306 |
| Net profit | 109 | 314 | 125 | -119 | 142 | 1.363 | -502 | 419 | 4.904 | 107 | -3.386 | 1.253 | 1.880 | 1.082 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.282 | 15.580 | 10.565 | 7.121 | 7.251 | 9.297 | 8.522 | 8.923 | 16.693 | 28.567 | 25.000 | 28.131 | 30.476 | 30.405 |
| Equity | 6.785 | 7.008 | 7.045 | 6.836 | 6.978 | 8.305 | 7.803 | 8.114 | 12.908 | 12.902 | 9.401 | 10.536 | 12.295 | 13.242 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 606 | 405 | 405 | 2.255 | 1.255 | 1.255 | 1.286 | 1.286 | 0 |
| Short-term debt | 8.497 | 8.567 | 3.519 | 285 | 272 | 386 | 314 | 403 | 1.507 | 14.384 | 14.344 | 16.308 | 16.895 | 17.163 |
| Total debt | 8.497 | 8.567 | 3.519 | 285 | 272 | 992 | 719 | 808 | 3.762 | 15.639 | 15.599 | 17.595 | 18.181 | 17.163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Thomsen | Founder | 0 companies |
| Grethe Dahl | Board of Directors | 0 companies |
| Egon Borgkvist Jensen | Board of Directors | 0 companies |