| Revenue | DKK -86K | -77% |
| EBITDA | DKK -472K | +29% |
| Net profit | DKK -707K | -2% |
| Total assets | DKK 933K | +18% |
| Equity | DKK 93K | +86% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -83 | 90 | -58 | 6 | -98 | -100 | -129 | -90 | -65 | -208 | -96 | -13 | -373 | -86 |
| Staff expenses | -337 | -282 | -284 | -249 | -186 | -206 | -210 | -211 | -209 | -209 | -234 | -253 | -290 | -385 |
| EBITDA | -420 | 883 | -342 | -243 | -284 | -306 | -339 | -300 | -274 | -507 | -331 | -266 | -663 | -472 |
| Depreciation & amort. | 274 | -256 | -251 | -281 | -282 | -284 | -255 | -259 | -214 | -159 | -104 | -163 | -118 | -192 |
| EBIT | -695 | 627 | -593 | -524 | -566 | -590 | -595 | -559 | -488 | -666 | -435 | -429 | -781 | -663 |
| Net financials | -70 | -80 | -65 | -60 | -57 | -68 | -62 | -52 | -53 | -49 | -50 | -63 | -104 | -49 |
| Profit before tax | -764 | 707 | -326 | -300 | -623 | -659 | -656 | -611 | -541 | -715 | -485 | -492 | -885 | -712 |
| Tax | -191 | 177 | 166 | 142 | -137 | -144 | -144 | -134 | -119 | -157 | -106 | -108 | -195 | -5 |
| Net profit | -573 | 530 | -492 | -442 | -486 | -514 | -512 | -477 | -422 | -558 | -378 | -384 | -690 | -707 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.422 | 1.187 | 1.516 | 1.525 | 1.042 | 1.455 | 1.256 | 950 | 1.171 | 782 | 1.126 | 1.460 | 791 | 933 |
| Equity | 80 | 80 | 80 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 93 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.284 | -1.055 | 1.350 | 1.406 | 943 | 1.341 | 1.138 | 840 | 1.040 | 701 | 1.042 | 1.345 | 736 | 840 |
| Total debt | 1.284 | -1.055 | 1.350 | 1.406 | 943 | 1.341 | 1.138 | 840 | 1.040 | 701 | 1.042 | 1.345 | 736 | 840 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JKL & PL ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Kjær Larsen | Management | 0 companies |