| Revenue | DKK -399K | +130% |
| EBITDA | DKK -399K | -130% |
| Net profit | DKK -1,9M | -513% |
| Total assets | DKK 12,7M | -30% |
| Equity | DKK -3,6M | -108% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 599 | 129 | 569 | 1.485 | 1.337 | 1.480 | 457 | 524 | -72 | -173 | -399 |
| Staff expenses | -124 | -184 | -890 | -661 | -199 | -1.017 | -1.860 | -1.658 | -1.610 | -1.176 | -685 | -1 | -0 | -0 |
| EBITDA | 63 | 713 | 1.082 | -62 | -13 | -448 | -374 | -320 | -76 | -719 | -160 | -73 | -173 | -399 |
| Depreciation & amort. | 8 | 32 | 100 | -100 | -50 | -98 | -87 | -51 | 27 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 56 | 682 | 982 | -162 | -63 | -546 | -461 | -372 | -103 | -719 | -160 | -73 | -173 | -399 |
| Net financials | 55 | -1.479 | 1.132 | 946 | 214 | -3.779 | 1.772 | -2.430 | 236 | 2.865 | -136 | 370 | 533 | -1.586 |
| Profit before tax | 52 | -536 | 929 | 784 | 151 | -4.057 | 1.311 | -2.606 | 133 | 2.146 | -296 | 297 | 360 | -1.986 |
| Tax | -2 | 227 | -56 | 419 | 28 | 134 | -95 | 98 | -37 | -173 | -51 | -31 | -92 | -117 |
| Net profit | 54 | -763 | 985 | 365 | 123 | -4.191 | 1.407 | -2.703 | 170 | 2.320 | -245 | 328 | 452 | -1.869 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.726 | 2.716 | 3.657 | 5.692 | 10.051 | 7.462 | 9.917 | 6.748 | 9.301 | 11.578 | 11.312 | 14.540 | 18.176 | 12.732 |
| Equity | 27 | -736 | 249 | 614 | 737 | -3.454 | -2.048 | -4.751 | -4.581 | -2.261 | -2.507 | -2.178 | -1.726 | -3.595 |
| Long-term debt | 1.301 | 1.301 | 1.510 | 2.173 | 2.743 | 3.890 | 2.507 | 2.453 | 2.453 | 2.453 | 2.453 | 2.453 | 2.453 | 2.888 |
| Short-term debt | 397 | 1.393 | 1.885 | 2.892 | 6.571 | 7.026 | 9.458 | 9.046 | 11.429 | 11.386 | 11.365 | 14.264 | 17.449 | 13.439 |
| Total debt | 1.698 | 2.695 | 3.396 | 5.065 | 9.315 | 10.916 | 11.965 | 11.499 | 13.882 | 13.839 | 13.818 | 16.717 | 19.902 | 16.327 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 2025 | — | — |
KS Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Tobias Nyborg | Management | 0 companies |
| Kim Skat Nielsen | Management | 0 companies |
| Frederik Bjergø Malling | Board of Directors | 0 companies |
| Martin Johan Justesen | Chairman | 0 companies |