| Revenue | DKK -19K | -34% |
| EBITDA | DKK -111K | +77% |
| Net profit | DKK -926K | -104% |
| Total assets | DKK 9,2M | -4% |
| Equity | DKK 7,4M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 498 | 593 | 382 | 415 | 338 | 111 | -168 | -9 | -8 | -9 | -117 | -12 | -29 | -19 |
| Staff expenses | -1.150 | -1.196 | -1.049 | -1.163 | -1.264 | -212 | -295 | -422 | -372 | -482 | -265 | -280 | -447 | -92 |
| EBITDA | -652 | -604 | -667 | -725 | -926 | -101 | -462 | -431 | -380 | -491 | -381 | -292 | -476 | -111 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -652 | -604 | -667 | -725 | -926 | -101 | -462 | -431 | -380 | -491 | -381 | -292 | -476 | -111 |
| Net financials | 2.627 | 1.706 | 3.464 | 2.482 | 252 | 14.280 | 987 | 2.728 | -726 | 2.364 | 22.010 | 774 | 21.398 | -817 |
| Profit before tax | — | 1.102 | 2.797 | 1.756 | -674 | 14.179 | 525 | 2.297 | -1.106 | 1.873 | 21.629 | 482 | 20.922 | -928 |
| Tax | 682 | -360 | -310 | -289 | -296 | -21 | -160 | -62 | -55 | -81 | -75 | 118 | -16 | -2 |
| Net profit | 1.293 | 1.462 | 3.107 | 2.046 | -378 | 14.200 | 684 | 2.359 | -1.051 | 1.954 | 21.704 | 364 | 20.938 | -926 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.826 | 21.688 | 24.543 | 26.935 | 24.012 | 12.918 | 13.512 | 15.802 | 12.640 | 13.600 | 12.920 | 11.796 | 9.581 | 9.239 |
| Equity | — | 8.702 | 11.809 | 11.601 | 10.663 | 10.864 | 11.548 | 12.983 | 10.812 | 12.766 | 12.630 | 11.112 | 8.353 | 7.427 |
| Long-term debt | 48 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.228 | 12.688 | 12.734 | 15.333 | 13.349 | 2.054 | 1.965 | 2.819 | 1.828 | 834 | 290 | 684 | 1.228 | 1.812 |
| Total debt | 12.276 | 12.986 | 12.734 | 15.333 | 13.349 | 2.054 | 1.965 | 2.819 | 1.828 | 834 | 290 | 684 | 1.228 | 1.812 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Founder | Founder | 2005 | — | — |
JH Founder | Founder | 2005 | — | — |
PA Founder | Founder | 2005 | — | — |
BG Founder | Founder | 2005 | — | — |
JS Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JSInvest ApS | Company | 33.3% | 33.3% | 2014 |
M.V.A. HOLDING ApS | Company | 15.0% | 15.0% | 2014 |
SVG 3 ApS | Company | 15.0% | 15.0% | 2014 |
JBJP ApS | Company | 15.0% | 15.0% | 2014 |
| Individual | 10.0% | 10.0% | 2014 | |
SOLHART GRUPPEN APS | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Vinther Andersen | Founder | 0 companies |
| John Hansen | Founder | 0 companies |
| Poul Arne Olsen | Founder | 0 companies |
| Brian Guldbæk Holst | Founder | 0 companies |
| Jens Sørensen | Management | 0 companies |