| Revenue | DKK 1,2M | +9% |
| EBITDA | DKK -205K | -30% |
| Net profit | DKK -272K | -77% |
| Total assets | DKK 1,6M | -12% |
| Equity | DKK -46K | -120% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 572 | 333 | -1 | -3 | -3 | -4 | -5 | -4 | 602 | 1.138 | 1.485 | 1.130 | 1.232 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -691 | -1.091 | -1.164 | -1.287 | -1.437 |
| EBITDA | 572 | 333 | -1 | -3 | -3 | -4 | -5 | -4 | -89 | 48 | 321 | -157 | -205 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9 | -92 |
| EBIT | 572 | 333 | -1 | -3 | -3 | -4 | -5 | -4 | -89 | 48 | 321 | -166 | -297 |
| Net financials | 1 | 14 | 9 | 5 | 5 | 5 | 5 | 5 | -0 | -3 | -4 | -31 | -49 |
| Profit before tax | 573 | 347 | 8 | 2 | 2 | 1 | 0 | 1 | -89 | 44 | 316 | -197 | -346 |
| Tax | 143 | 87 | 2 | 0 | 0 | 0 | 0 | 0 | -20 | 10 | 70 | -43 | -74 |
| Net profit | 429 | 260 | 6 | 1 | 2 | 1 | 0 | 1 | -70 | 35 | 247 | -154 | -272 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.278 | 516 | 522 | 534 | 547 | 560 | 571 | 587 | 901 | 1.415 | 1.618 | 1.849 | 1.618 |
| Equity | 157 | 157 | 163 | 164 | 166 | 167 | 167 | 168 | 98 | 133 | 380 | 226 | -46 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 358 | 269 |
| Short-term debt | 1.121 | 359 | 359 | 370 | 381 | 392 | 404 | 419 | 802 | 1.282 | 1.239 | 1.265 | 1.396 |
| Total debt | 1.121 | 359 | 359 | 370 | 381 | 392 | 404 | 419 | 802 | 1.282 | 1.239 | 1.624 | 1.664 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2006 | — | — |
UM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NØRULF HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| John Schou | Founder | 0 companies |
| Ulf Mechlenborg Nørulf | Management | 0 companies |