| Revenue | DKK -147K | +273% |
| EBITDA | DKK -152K | -286% |
| Net profit | DKK 5,7M | +469% |
| Total assets | DKK 10,6M | +163% |
| Equity | DKK 5,2M | +1421% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 211 | 59 | 83 | 136 | 8 | 1 | 26 | 21 | 29 | -11 | -12 | -39 | -147 |
| Staff expenses | -464 | -431 | -558 | -1.119 | -773 | -1 | -0 | -133 | -5 | -5 | -5 | -0 | -5 |
| EBITDA | -323 | -417 | -521 | -1.133 | 2.769 | 0 | 26 | -112 | 24 | -16 | -17 | -39 | -152 |
| Depreciation & amort. | -0 | -0 | -0 | -14 | -55 | -59 | -59 | -71 | -106 | -68 | -73 | -73 | -69 |
| EBIT | -323 | -417 | -521 | -1.147 | 2.714 | -58 | -32 | -183 | -82 | -84 | -90 | -112 | -221 |
| Net financials | 451 | 372 | 1.530 | 3.562 | 3.569 | -1.171 | 1.118 | 3.614 | 88 | -1.041 | 167 | -1.619 | 6.014 |
| Profit before tax | 128 | -45 | 1.009 | 2.415 | 2.750 | -1.210 | 1.086 | 3.431 | 7 | -1.125 | 77 | -1.731 | 5.794 |
| Tax | 10 | 12 | 251 | 62 | 81 | 9 | 2 | -21 | 4 | 164 | -13 | -187 | 100 |
| Net profit | 117 | -57 | 758 | 2.353 | 2.668 | -1.220 | 1.083 | 3.451 | 3 | -1.289 | 90 | -1.545 | 5.693 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 143 | 120 | 807 | 2.769 | 4.173 | 4.158 | 6.083 | 8.162 | 4.387 | 2.447 | 2.758 | 4.049 | 10.637 |
| Equity | -95 | -152 | 606 | 2.503 | 3.972 | 2.648 | 3.633 | 2.443 | 2.441 | 1.043 | 1.142 | -393 | 5.189 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 238 | 272 | 201 | 261 | 195 | 1.510 | 2.450 | 5.707 | 1.928 | 1.404 | 1.592 | 2.807 | 5.395 |
| Total debt | 238 | 272 | 201 | 261 | 195 | 1.510 | 2.450 | 5.707 | 1.928 | 1.404 | 1.592 | 2.807 | 5.395 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2005 | — | — |
JG Founder | Founder | 2004 | — | — |
MG | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Jacques Højbusk Honoré | Management | 0 companies |
| Jon Grundtvig-Poulsen | Founder | 0 companies |
| Mats Gunnar Freiesleben Madestam | Founder | 0 companies |