| Revenue | DKK -138K | -312% |
| EBITDA | DKK -1,1M | -22% |
| Net profit | DKK -1,3M | -148% |
| Total assets | DKK 22,5M | -36% |
| Equity | DKK 21,5M | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -19 | -17 | -12 | — | -16 | -15 | -13 | -21 | -17 | -1.090 | -107 | 65 | -138 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13.813 | -875 | -1.000 | -1.000 |
| EBITDA | -14 | -19 | -17 | -12 | -18 | -16 | -15 | -13 | -21 | -17 | -14.903 | -982 | -935 | -1.138 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -19 | -17 | -12 | -18 | -16 | -15 | -13 | -21 | -17 | -14.903 | -982 | -935 | -1.138 |
| Net financials | -790 | 497 | 1.387 | 3.320 | 2.138 | 792 | -658 | 1.589 | 8.607 | 21.612 | 124.320 | -507 | 3.396 | -365 |
| Profit before tax | -804 | 478 | 1.370 | 3.308 | 2.120 | 776 | -673 | 1.576 | 8.586 | 21.595 | 109.417 | -1.489 | 2.461 | -1.502 |
| Tax | -194 | -164 | -147 | -107 | -52 | -29 | -26 | -24 | -52 | -32 | -282 | -212 | -171 | -226 |
| Net profit | -610 | 641 | 1.518 | 3.415 | 2.172 | 805 | -647 | 1.600 | 8.638 | 21.627 | 109.699 | -1.277 | 2.632 | -1.276 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.915 | 22.021 | 22.599 | 24.937 | 21.457 | 23.182 | 22.852 | 23.832 | 30.450 | 49.587 | 54.844 | 47.031 | 35.452 | 22.526 |
| Equity | 10.785 | 10.646 | 12.164 | 16.364 | 18.502 | 19.012 | 18.897 | 20.136 | 26.916 | 46.069 | 47.096 | 45.819 | 34.151 | 21.475 |
| Long-term debt | 6.167 | 4.125 | 2.963 | 1.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.963 | 7.250 | 7.473 | 7.056 | 2.955 | 4.170 | 3.955 | 3.696 | 3.534 | 3.518 | 7.748 | 1.212 | 1.301 | 1.051 |
| Total debt | 12.130 | 11.375 | 10.436 | 8.574 | 2.955 | 4.170 | 3.955 | 3.696 | 3.534 | 3.518 | 7.748 | 1.212 | 1.301 | 1.051 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Collective Ideas ApS | Company | 66.7% | 66.7% | 2022 |
Hellmund Invest ApS | Company | 15.0% | 15.0% | 2012 |
BPH A/S | Company | 5.0% | 5.0% | 2019 |
THA ApS | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Panduro | Management | 0 companies |
| Thomas Hjort | Board of Directors | 0 companies |
| Jonas Olsson | Chairman | 0 companies |
| Jan Hellmund Jensen | Board of Directors | 0 companies |
| Jørgen Purup | Board of Directors | 0 companies |
| Vibeke Panduro | Board of Directors | 0 companies |
| Anders Bundgaard Pedersen | Chairman | 0 companies |