| Revenue | DKK -16K | +10% |
| EBITDA | DKK -16K | +81% |
| Net profit | DKK -395K | -196% |
| Total assets | DKK 2,3M | -12% |
| Equity | DKK 48K | -89% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.187 | 4.377 | 3.415 | 3.229 | 4.252 | 2.202 | 3.492 | 2.305 | 3.023 | -258 | -111 | -15 | -16 |
| Staff expenses | -3.265 | -2.774 | -2.488 | -2.797 | -3.497 | -3.284 | -3.221 | -3.667 | -207 | -1 | -0 | -0 | -0 |
| EBITDA | -78 | 1.604 | 927 | 431 | 755 | -1.081 | 271 | -1.363 | 2.815 | -257 | -111 | -85 | -16 |
| Depreciation & amort. | 278 | -397 | -399 | -425 | -403 | -176 | -63 | -63 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -356 | 1.206 | 528 | 6 | 352 | -1.258 | 208 | -1.425 | 2.815 | -257 | -111 | -85 | -16 |
| Net financials | -144 | -111 | -61 | -45 | -50 | -39 | -40 | -56 | -130 | -86 | -116 | -86 | -490 |
| Profit before tax | -501 | 1.095 | 467 | -39 | 302 | -1.297 | 169 | -1.481 | 2.686 | -344 | -227 | -171 | -506 |
| Tax | -124 | 278 | 120 | -3 | 67 | -285 | 37 | -326 | 585 | -70 | -50 | -38 | -111 |
| Net profit | -377 | 817 | 347 | -36 | 235 | -1.012 | 131 | -1.156 | 2.101 | -274 | -177 | -133 | -395 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.223 | 1.629 | 2.073 | 1.382 | 1.906 | 1.322 | 1.218 | 1.212 | 4.223 | 3.621 | 3.552 | 2.601 | 2.293 |
| Equity | -400 | 417 | 764 | 728 | 962 | -49 | 82 | -1.073 | 1.027 | 754 | 577 | 443 | 48 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | -110 | 0 | 0 | 0 | 0 | 2.809 | 1.979 | 2.021 |
| Short-term debt | 2.589 | 1.200 | 1.309 | 654 | 943 | 1.371 | 1.136 | 2.286 | 3.195 | 2.868 | 167 | 179 | 224 |
| Total debt | 2.589 | 1.200 | 1.309 | 654 | 943 | 1.371 | 1.136 | 2.286 | 3.195 | 2.868 | 2.976 | 2.158 | 2.245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COPENHAGEN SOUVENIR HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Bagge Jensen | Management | 0 companies |