| Revenue | DKK 125K | -44% |
| EBITDA | DKK 30K | +510% |
| Net profit | DKK -40K | -616% |
| Total assets | DKK 138K | -26% |
| Equity | DKK 123K | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 809 | 894 | 630 | 942 | 1.771 | 969 | 1.411 | 1.203 | — | 1.277 | 636 | 745 | 224 | 125 |
| Staff expenses | -562 | -642 | -726 | -733 | -1.162 | -1.286 | -1.231 | -1.167 | -1.185 | -1.158 | -750 | -746 | -164 | -12 |
| EBITDA | 247 | 252 | -96 | 208 | 609 | -318 | 180 | 36 | -5 | 119 | -114 | -143 | -7 | 30 |
| Depreciation & amort. | 43 | -43 | -82 | -0 | -77 | -77 | -17 | -0 | -0 | -0 | -4 | -12 | -0 | -0 |
| EBIT | 204 | 209 | -178 | 208 | 532 | -395 | 163 | 36 | -5 | 119 | -118 | -155 | -7 | 30 |
| Net financials | -9 | -19 | -12 | -0 | -0 | -1 | -4 | -1 | -2 | -5 | -5 | 0 | 0 | -2 |
| Profit before tax | 195 | 189 | -191 | 208 | 532 | -396 | 159 | 36 | -7 | 114 | -123 | -155 | -7 | 29 |
| Tax | 51 | 50 | -43 | 51 | 118 | -92 | 42 | 9 | 1 | 26 | -22 | -34 | -1 | 69 |
| Net profit | 144 | 139 | -148 | 156 | 413 | -304 | 117 | 27 | -7 | 88 | -101 | -121 | -6 | -40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 784 | 1.021 | 1.630 | 1.684 | 1.980 | 1.516 | 1.206 | 813 | 955 | 943 | 526 | 365 | 185 | 138 |
| Equity | 195 | 334 | 186 | 342 | 756 | 452 | 569 | 596 | 589 | 565 | 465 | 228 | 163 | 123 |
| Long-term debt | 83 | 78 | 0 | 20 | 114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 489 | 593 | 1.444 | 1.322 | 1.106 | 1.064 | 637 | 217 | 367 | 377 | 61 | 137 | 22 | 15 |
| Total debt | 572 | 671 | 1.444 | 1.342 | 1.224 | 1.064 | 637 | 217 | 367 | 377 | 61 | 137 | 22 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2006 | — | — |
AB Audit | Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Herman Melchior | Management | 0 companies |
| Alex Bach Pedersen | Audit | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |