| Revenue | DKK 332K | -62% |
| EBITDA | DKK -327K | +22% |
| Net profit | DKK -389K | +15% |
| Total assets | DKK 411K | -42% |
| Equity | DKK 158K | +109% |
| Employees | 7 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 393 | 444 | 1.035 | 1.856 | 1.037 | 1.140 | 1.712 | 1.136 | 2.461 | 1.813 | 1.285 | 640 | 882 | 332 |
| Staff expenses | -302 | -626 | -932 | -1.176 | -1.267 | -1.369 | -1.365 | -1.515 | -1.453 | -1.516 | -1.510 | -1.461 | -1.300 | -659 |
| EBITDA | 91 | -182 | 103 | 680 | -230 | -229 | 347 | -379 | 1.008 | 296 | -224 | -821 | -419 | -327 |
| Depreciation & amort. | 13 | 26 | 61 | 119 | 63 | 13 | -78 | -43 | -31 | -30 | -11 | -27 | -6 | -0 |
| EBIT | 78 | -208 | 43 | 561 | -293 | -243 | 269 | -423 | 977 | 266 | -236 | -848 | -424 | -327 |
| Net financials | -11 | -41 | -25 | -27 | -17 | -14 | -42 | -70 | -74 | -77 | -80 | -86 | -83 | -95 |
| Profit before tax | 67 | -249 | 18 | 534 | -310 | -256 | 227 | -493 | 903 | 188 | -316 | -934 | -507 | -422 |
| Tax | -0 | -14 | -68 | -181 | -68 | -53 | 51 | -107 | 200 | 42 | -69 | -63 | -48 | -33 |
| Net profit | 67 | -235 | 86 | 716 | -242 | -203 | 176 | -385 | 703 | 146 | -247 | -871 | -459 | -389 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 336 | 486 | 876 | 1.531 | 1.314 | 1.241 | 1.298 | 1.270 | 1.944 | 2.447 | 1.931 | 1.035 | 706 | 411 |
| Equity | -946 | -1.181 | -1.096 | -380 | -622 | -871 | -695 | -1.080 | -377 | -231 | -477 | -1.349 | -1.808 | 158 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.282 | 1.667 | 1.972 | 1.911 | 1.936 | 2.112 | 1.993 | 2.350 | 2.321 | 2.626 | 2.408 | 2.384 | 2.513 | 253 |
| Total debt | 1.282 | 1.667 | 1.972 | 1.911 | 1.936 | 2.112 | 1.993 | 2.350 | 2.321 | 2.677 | 2.408 | 2.384 | 2.513 | 253 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2025 | — | — |
IT Management | Management | 2008 | — | — |
SG Management | Management | 2025 | — | — |
JH Management | Management | 2025 | — | — |
LL Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Paradigm Shift ApS | Company | 100.0% | 100.0% | 2008 |
Panda Invest ApS | Company | 25.0% | 25.0% | 2025 |
J.J.S. Invest ApS | Company | 25.0% | 25.0% | 2025 |
JIMACO A/S | Company | 33.3% | 33.3% | 2025 |
KFA VISION INVEST ApS | Company | 33.3% | 33.3% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Juul Sørensen | Management | 0 companies |
| Ib Thorvald Bjerg | Management | 0 companies |
| Sofus Grum-Schwensen | Management | 0 companies |
| Jacob Helleberg Mathiesen | Management | 0 companies |
| Lars Leth Pedersen | Chief Executive Officer | 0 companies |