| Revenue | DKK 450K | -14% |
| EBITDA | DKK 70K | -93% |
| Net profit | DKK 1,1M | -76% |
| Total assets | DKK 125,5M | +28% |
| Equity | DKK 31,9M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | 418 | 1.464 | 762 | 461 | 626 | 554 | 524 | 450 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -8 | -22 | -2 | -5 | 0 | 418 | 2.042 | 1.982 | 1.271 | 456 | -106 | 1.064 | 70 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -8 | -22 | -2 | -5 | 0 | 418 | 2.042 | 1.982 | 1.271 | 456 | -106 | 1.064 | 70 |
| Net financials | -117 | 93 | -0 | 17 | 0 | 0 | -196 | -578 | -322 | 5.599 | 10.928 | 7.012 | 3.716 | 872 |
| Profit before tax | -131 | 86 | -22 | 15 | -5 | 0 | 222 | 1.464 | 1.660 | 6.870 | 11.384 | 6.906 | 4.780 | 942 |
| Tax | -0 | -0 | -0 | -0 | -0 | -1 | -510 | 337 | 390 | 154 | 20 | -165 | 190 | -151 |
| Net profit | -131 | 86 | -22 | 15 | -5 | 1 | 732 | 1.127 | 1.270 | 6.716 | 11.364 | 7.072 | 4.590 | 1.094 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 766 | 146 | 146 | 0 | 0 | 1 | 21.710 | 23.811 | 33.246 | 50.091 | 72.898 | 80.652 | 98.428 | 125.513 |
| Equity | — | -2.431 | -2.453 | 0 | -5 | -4 | 728 | 1.254 | 2.524 | 9.241 | 20.605 | 27.676 | 31.766 | 31.860 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.456 | 30.165 | 29.191 | 11.064 | 10.758 | 43.990 | 43.713 | 43.415 |
| Short-term debt | 3.282 | 2.577 | 2.599 | 0 | 5 | 5 | 20.254 | 7.475 | 15.910 | 29.417 | 41.181 | 8.793 | 22.635 | 50.004 |
| Total debt | 3.282 | 2.577 | 2.599 | 0 | 5 | 5 | 21.710 | 37.640 | 45.101 | 40.480 | 51.939 | 52.783 | 66.348 | 93.419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Management | Management | 2017 | — | — |
HP Management | Management | 2005 | — | — |
DR | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAGstar Holding ApS | Company | 33.3% | 10.0% | 2019 |
Juvida ApS | Company | 33.3% | 10.0% | 2019 |
CAJU INVEST ApS | Company | 20.0% | 66.7% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Dahl Jensen | Management | 0 companies |
| Henrik Poulsen | Management | 0 companies |
| Dansk Revision Randers I/S | Audit | 0 companies |