| Revenue | DKK -9K | +22% |
| EBITDA | DKK -9K | -22% |
| Net profit | DKK 15K | +3% |
| Total assets | DKK 977K | -10% |
| Equity | DKK 960K | -11% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 142 | 53 | 78 | -8 | -9 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 142 | 53 | 78 | -8 | -9 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -9 |
| Depreciation & amort. | -14 | -14 | -14 | -14 | -34 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 128 | 39 | 63 | -22 | -43 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -9 |
| Net financials | 374 | 113 | 493 | 14 | -655 | 29 | 0 | -0 | 86 | 257 | 105 | 774 | -6 | 29 |
| Profit before tax | 502 | 152 | 556 | -8 | -698 | 17 | 0 | -0 | 86 | 257 | 105 | 774 | -13 | 20 |
| Tax | 33 | 10 | 18 | -2 | -3 | -0 | -0 | -0 | -0 | -0 | -6 | -0 | -28 | 4 |
| Net profit | 469 | 142 | 538 | -6 | -695 | 17 | 0 | -0 | 86 | 257 | 111 | 774 | 15 | 15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 462 | 558 | 1.085 | 703 | 22 | 20 | 20 | 20 | 106 | 366 | 396 | 1.310 | 1.089 | 977 |
| Equity | 406 | 499 | 987 | 694 | -1 | 16 | 16 | 16 | 102 | 360 | 380 | 1.104 | 1.079 | 960 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 54 | 55 | 93 | 6 | 23 | 4 | 4 | 4 | 4 | 6 | 15 | 206 | 10 | 17 |
| Total debt | 54 | 55 | 93 | 6 | 23 | 4 | 4 | 4 | 4 | 6 | 15 | 206 | 10 | 17 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JI Management | Management | 2015 | — | — |
KR Management | Management | 2007 | — | — |
SR Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Janne Iwers Knudsen | Management | 0 companies |
| Klaus Refstrup Mulbjerg | Management | 0 companies |
| Søren Risskov Knudsen | Founder | 0 companies |
| Michael Risskov Knudsen | Board of Directors | 0 companies |
| Helmer Risskov Knudsen | Board of Directors | 0 companies |