| Revenue | DKK 281K | +85% |
| EBITDA | DKK -188K | +12% |
| Net profit | DKK -149K | +13% |
| Total assets | DKK 1,5M | -8% |
| Equity | DKK -309K | -94% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 168 | 136 | 238 | 248 | 327 | 274 | 373 | 81 | 324 | 463 | 233 | 152 | 281 |
| Staff expenses | -130 | -144 | -113 | -130 | -64 | -63 | -58 | -45 | -179 | -339 | -434 | -365 | -469 |
| EBITDA | 37 | -8 | 125 | 119 | 263 | 211 | 315 | 36 | 145 | 124 | -201 | -214 | -188 |
| Depreciation & amort. | -0 | -0 | -4 | -4 | -4 | -4 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 37 | -8 | 121 | 115 | 259 | 207 | 314 | 36 | 145 | 124 | -201 | -214 | -188 |
| Net financials | -1 | -0 | -0 | -0 | -0 | -0 | -3 | -1 | -1 | -4 | 3 | -2 | -4 |
| Profit before tax | 36 | -8 | 121 | 115 | 259 | 207 | 312 | 35 | 143 | 120 | -199 | -216 | -192 |
| Tax | 10 | -2 | 36 | 38 | 72 | 46 | 69 | 4 | 32 | 4 | -44 | -45 | -42 |
| Net profit | 27 | -6 | 85 | 77 | 187 | 162 | 243 | 31 | 112 | 93 | -155 | -171 | -149 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.303 | 1.358 | 1.355 | 1.417 | 1.643 | 1.635 | 1.535 | 1.698 | 1.774 | 1.469 | 1.290 | 1.647 | 1.522 |
| Equity | -816 | -822 | -737 | -661 | -473 | -312 | -69 | -38 | 74 | 167 | 12 | -159 | -309 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.119 | 2.180 | 2.092 | 2.077 | 2.117 | 1.947 | 1.604 | 1.737 | 1.700 | 1.302 | 1.278 | 1.806 | 1.830 |
| Total debt | 2.119 | 2.180 | 2.092 | 2.077 | 2.117 | 1.947 | 1.604 | 1.737 | 1.700 | 1.302 | 1.278 | 1.806 | 1.830 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2007 | — | — |
TB Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Herman Melchior | Management | 0 companies |
| Thomas Borggaard Pajor | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |