| Revenue | DKK 1,1M | +158% |
| EBITDA | DKK -316K | -591% |
| Net profit | DKK -603K | -598% |
| Total assets | DKK 4,3M | +11% |
| Equity | DKK -581K | -2753% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 510 | -31 | 228 | -5 | -5 | -4 | -6 | -6 | -7 | -7 | -8 | 437 | 1.130 |
| Staff expenses | -491 | -566 | -164 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -483 | -1.446 |
| EBITDA | 26 | -190 | -102 | 2 | -4 | -4 | -6 | -6 | -7 | -7 | -8 | -46 | -316 |
| Depreciation & amort. | 96 | 96 | 21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -44 | -231 |
| EBIT | -70 | -285 | -123 | 2 | -4 | -4 | -6 | -6 | -7 | -7 | -8 | -90 | -548 |
| Net financials | -20 | -16 | -3 | 3 | 3 | 33 | 145 | -172 | -92 | -22 | 2 | -57 | -226 |
| Profit before tax | -91 | -301 | -126 | 5 | -1 | 28 | 139 | -178 | -99 | -30 | -7 | -146 | -774 |
| Tax | 4 | 204 | 6 | 4 | 1 | -2 | -4 | 65 | -7 | -10 | 42 | -60 | -171 |
| Net profit | -95 | -505 | -133 | 1 | -2 | 30 | 143 | -243 | -92 | -20 | -49 | -86 | -603 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 853 | 1.147 | 228 | 221 | 219 | 250 | 394 | 157 | 65 | 49 | 117 | 3.889 | 4.313 |
| Equity | -143 | -247 | 220 | 221 | 219 | 250 | 393 | 149 | 57 | 37 | 108 | 22 | -581 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 237 |
| Short-term debt | 996 | 1.394 | 8 | 0 | 0 | 0 | 1 | 7 | 8 | 12 | 8 | 3.867 | 4.657 |
| Total debt | 996 | 1.394 | 8 | 0 | 0 | 0 | 1 | 7 | 8 | 12 | 8 | 3.867 | 4.894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Founder | Founder | 2005 | — | — |
NN Management | Management | 2023 | — | — |
PC Management | Management | 2007 | — | — |
MH Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dansk Group A/S | Company | 100.0% | 100.0% | 2023 |
Gnious Emeritus VIII ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Roersen Nielsen | Founder | 0 companies |
| Nicolai Nørskov | Management | 0 companies |
| Preben Clemens | Management | 0 companies |
| Mikkel Hasling Kodbøl Jørgensen | Management | 0 companies |