| Revenue | DKK 5,8M | +7% |
| EBITDA | DKK -713K | -281% |
| Net profit | DKK -2,5M | -120% |
| Total assets | DKK 39,4M | -25% |
| Equity | DKK 23,7M | -1% |
| Employees | 15 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -114 | 139 | -45 | — | -121 | 8.522 | 19.692 | 34.638 | 37.509 | 42.264 | 9.953 | 5.447 | 5.838 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10.351 | -19.687 | -34.388 | -38.115 | -48.219 | -9.535 | -5.634 | -6.551 |
| EBITDA | — | — | — | — | -114 | 139 | -45 | 2.528 | -121 | -1.829 | 4 | 252 | 657 | -6.193 | 418 | -187 | -713 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 52 | -52 | -52 | -0 | -210 | -0 | -201 | -560 | -846 | -1.243 | -710 | -0 | -0 |
| EBIT | — | — | — | — | -166 | 87 | -98 | 2.528 | -331 | -1.829 | -197 | -308 | -189 | -7.436 | -292 | -187 | -713 |
| Net financials | 0 | 0 | 0 | 0 | 1.885 | 2.590 | 5.076 | 0 | 15.246 | 20.202 | 16.477 | 3.838 | 6.756 | 1.949 | 5.524 | 13.166 | -1.754 |
| Profit before tax | — | — | — | — | 1.718 | 2.677 | 4.978 | 2.528 | 14.915 | 18.372 | 16.280 | 3.530 | 5.239 | -5.516 | 5.231 | 12.979 | -2.467 |
| Tax | -0 | -0 | -0 | -0 | 33 | 90 | 82 | -0 | 163 | -260 | -5 | 10 | 69 | -1.729 | -250 | 60 | 55 |
| Net profit | — | — | — | — | 1.685 | 2.587 | 4.896 | 2.528 | 14.752 | 18.633 | 16.286 | 3.520 | 5.170 | -3.787 | 5.481 | 12.919 | -2.522 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 27.925 | 33.896 | 38.606 | 22.127 | 71.997 | 95.845 | 82.639 | 47.621 | 49.223 | 42.899 | 33.289 | 52.371 | 39.381 |
| Equity | — | — | — | — | 23.151 | 25.545 | 30.244 | 250 | 54.007 | 66.779 | 53.535 | 37.039 | 17.209 | 13.422 | 18.903 | 23.822 | 23.651 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3.250 | 3.250 | 0 | 2.250 | 1.250 | 1.250 | 3.274 | 4.157 | 2.374 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 4.774 | 5.015 | 5.112 | 0 | 15.740 | 27.816 | 27.854 | 7.238 | 22.172 | 20.676 | 13.315 | 28.549 | 15.731 |
| Total debt | 0 | 0 | 0 | 0 | 4.774 | 8.265 | 8.362 | 0 | 17.990 | 29.066 | 29.104 | 10.512 | 26.329 | 23.049 | 13.315 | 28.549 | 15.731 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2008 | — | — |
BK Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skanlux Group ApS | Company | 90.0% | 90.0% | 2025 |
SMILO Holding ApS | Company | 10.0% | 10.0% | 2025 |
JN HOLDING, STOHOLM ApS | Company | 25.0% | 25.0% | 2016 |
KKHT Holding ApS | Company | 10.0% | 10.0% | 2016 |
MOURITZEN HOLDING ApS | Company | 25.0% | 25.0% | 2016 |
BKA HOLDING, SILKEBORG ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Nautrup | Management | 0 companies |
| Bjørn Krogh Andersen | Management | 0 companies |
| Mikael Kristian Vest | Chairman | 0 companies |
| Daniel Høgh Zacher Kirkegaard | Board of Directors | 0 companies |
| Henrik Mouritzen Christensen | Board of Directors | 0 companies |
| Kalle Hermann Kristensen | Board of Directors | 0 companies |
| Søren Rowlandson Milo | Board of Directors | 0 companies |