| Revenue | DKK 302K | -6% |
| EBITDA | DKK -5K | -136% |
| Net profit | DKK -28K | +26% |
| Total assets | DKK 207K | -15% |
| Equity | DKK 40K | -42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 596 | 845 | 734 | 680 | 592 | 486 | 359 | 317 | 267 | 272 | 339 | 333 | 321 | 302 |
| Staff expenses | -748 | -688 | -703 | -722 | -379 | -284 | -405 | -291 | -300 | -251 | -296 | -273 | -307 | -307 |
| EBITDA | -152 | 157 | 30 | -42 | 213 | 202 | -46 | 26 | -33 | 21 | 43 | 60 | 14 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -15 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 |
| EBIT | -152 | 157 | 30 | -42 | 213 | 187 | -77 | -5 | -63 | -9 | 12 | 30 | -16 | -35 |
| Net financials | 1 | 6 | 3 | -2 | -40 | -5 | -8 | -11 | 3 | 1 | -101 | -54 | -6 | 0 |
| Profit before tax | -151 | 163 | 33 | -44 | 175 | 182 | -78 | -9 | -60 | -8 | -88 | -24 | -22 | -35 |
| Tax | -37 | 40 | 8 | -8 | 43 | 42 | -2 | -0 | 2 | -0 | -30 | -6 | 17 | -7 |
| Net profit | -115 | 123 | 25 | -36 | 132 | 140 | -76 | -9 | -62 | -8 | -58 | -18 | -38 | -28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 199 | 231 | 252 | 294 | 367 | 566 | 457 | 412 | 405 | 410 | 340 | 300 | 244 | 207 |
| Equity | -46 | 77 | 102 | 66 | 197 | 337 | 261 | 253 | 191 | 182 | 124 | 106 | 68 | 40 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 245 | 155 | 150 | 228 | 169 | 185 | 196 | 159 | 215 | 228 | 216 | 194 | 177 | 168 |
| Total debt | 245 | 155 | 150 | 228 | 169 | 225 | 196 | 159 | 215 | 228 | 216 | 194 | 177 | 168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Unofficial title | Unofficial title | 2016 | — | — |
JR Management | Management | 2020 | — | — |
RL Founder | Founder | 2006 | — | — |
MH Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bernhard Og Egsgaard Invest ApS | Company | 66.7% | 66.7% | 2023 |
J4it Holding ApS | Company | 25.0% | 25.0% | 2023 |
| Individual | 20.0% | 20.0% | 2020 | |
Jump4it ApS | Company | 20.0% | 20.0% | 2020 |
VI-TO ApS | Company | 20.0% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Machenhauer | Unofficial title | 0 companies |
| Johan Rube | Management | 0 companies |
| René Lykke Dahl | Founder | 0 companies |
| Martin Hartmann Bernhard | Management | 0 companies |