| Revenue | DKK 269K | +541% |
| EBITDA | DKK 117K | +130% |
| Net profit | DKK 19K | +108% |
| Total assets | DKK 978K | -26% |
| Equity | DKK -202K | +9% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 762 | 873 | 406 | 42 | 269 |
| Staff expenses | -586 | -772 | -471 | -433 | -152 |
| EBITDA | 176 | 101 | -65 | -391 | 117 |
| Depreciation & amort. | -0 | -6 | -6 | -6 | -6 |
| EBIT | 176 | 95 | -71 | -397 | 111 |
| Net financials | -156 | -72 | -65 | 156 | -92 |
| Profit before tax | 21 | 23 | -137 | -241 | 19 |
| Tax | -0 | -0 | -0 | -11 | -0 |
| Net profit | 21 | 23 | -137 | -230 | 19 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.800 | 1.530 | 1.680 | 1.325 | 978 |
| Equity | 123 | 146 | 9 | -221 | -202 |
| Long-term debt | 200 | 87 | 0 | 0 | 0 |
| Short-term debt | 1.477 | 1.296 | 1.671 | 1.546 | 1.180 |
| Total debt | 1.677 | 1.384 | 1.671 | 1.546 | 1.180 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
HJ Management | Management | 2005 – 2008 |
CJ Management | Management | 2005 – 2011 |
CJ Management | Management | 2011 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2008 – 2013 | |
| Board of Directors | 2008 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10–14.99% | 10–14.99% | 2009 | |
| Company | 90–99.99% | 90–99.99% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Juel Olsson | Management | 0 companies |
| Claus Juel Madsen | Management | 0 companies |
| Camilla Juel Madsen | Management | 0 companies |
| Tue Schøth Skovgaard | Board of Directors | 0 companies |
| Bent Ulrik Sort | Board of Directors | 0 companies |