| Revenue | DKK 1M | -75% |
| EBITDA | DKK -17K | -100% |
| Net profit | DKK 106K | -97% |
| Total assets | DKK 7,4M | -11% |
| Equity | DKK 6,4M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 231 | -224 | -2.692 | -52 | -55 | 32 | 12 | 9 | 0 | 0 | 165 | 4.996 | 4.191 | 1.040 |
| Staff expenses | -0 | -0 | -0 | -18 | -1 | -0 | -0 | -0 | -0 | -0 | -60 | -151 | -198 | -73 |
| EBITDA | -554 | -224 | -2.692 | 14 | 4 | 16 | -13 | 9 | 0 | 0 | 91 | 4.482 | 3.480 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -554 | -224 | -2.692 | 14 | 4 | 16 | -13 | 9 | 0 | 0 | 91 | 4.482 | 3.480 | -17 |
| Net financials | -7 | 159 | -16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -56 | 525 | 153 |
| Profit before tax | -561 | -65 | -2.707 | 14 | 4 | 16 | -13 | 9 | 0 | 0 | 91 | 4.427 | 4.004 | 136 |
| Tax | 65 | 103 | 26 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 146 | 881 | 30 |
| Net profit | -626 | -168 | -2.733 | 14 | 4 | 16 | -13 | 9 | 0 | 0 | 91 | 4.281 | 3.123 | 106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.967 | 1.772 | 24 | 63 | 62 | 36 | 0 | 0 | 1 | 1 | 217 | 4.317 | 8.327 | 7.399 |
| Equity | 1.859 | 1.691 | -1.042 | -1.056 | -1.060 | -1.044 | -1.111 | -1.103 | -1.103 | -1.103 | -950 | 3.331 | 6.397 | 6.383 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.108 | 81 | 1.066 | 1.119 | 1.121 | 1.080 | 1.112 | 1.103 | 1.104 | 1.104 | 1.167 | 986 | 1.930 | 1.016 |
| Total debt | 1.108 | 81 | 1.066 | 1.119 | 1.121 | 1.080 | 1.112 | 1.103 | 1.104 | 1.104 | 1.167 | 986 | 1.930 | 1.016 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2007 | — | — |
JH Management | Management | 2006 | — | — |
LG Management | Management | 2008 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JJ Management | Management | 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 |
|---|---|---|
| Jacob Kjøller | Management | 0 companies |
| Jørgen Herman Melchior | Management | 0 companies |
| Lise Gerlach Vejlsby | Management | 0 companies |
| Mikkel Bjerre-Poulsen | Chief Executive Officer | 0 companies |
| Jesper Jacobi Risløv | Management | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |