| Revenue | DKK 42K | -87% |
| EBITDA | DKK -70K | -85% |
| Net profit | DKK 1,1M | +282% |
| Total assets | DKK 4M | +5% |
| Equity | DKK 3,5M | +43% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -208 | -257 | -233 | -24 | 52 | 309 | -1.352 | 48 | 502 | 211 | 137 | 322 | 42 |
| Staff expenses | -43 | -106 | -609 | -209 | -11 | -62 | -93 | -83 | -63 | -99 | -266 | -359 | -106 |
| EBITDA | -251 | -364 | -842 | -232 | 63 | 232 | -1.448 | -36 | 438 | 107 | -130 | -38 | -70 |
| Depreciation & amort. | -13 | -64 | -139 | -138 | -153 | -153 | -99 | -99 | -99 | -88 | -88 | -88 | -21 |
| EBIT | -264 | -428 | -981 | -370 | -90 | 79 | -1.547 | -135 | 339 | 19 | -218 | -126 | -91 |
| Net financials | -59 | -27 | -110 | -78 | -45 | 0 | -1 | -0 | -0 | -0 | -0 | -0 | 0 |
| Profit before tax | -164 | -455 | -1.091 | -448 | -135 | 79 | -1.548 | -135 | 339 | 18 | -219 | 574 | 1.568 |
| Tax | 80 | -5 | -642 | -122 | -27 | 17 | -305 | -24 | 68 | 12 | -72 | 299 | 482 |
| Net profit | -244 | -450 | -449 | -326 | -109 | 62 | -1.243 | -111 | 270 | 6 | -147 | 275 | 1.052 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.709 | 6.339 | 8.476 | 8.153 | 7.838 | 7.908 | 7.805 | 4.374 | 4.405 | 3.567 | 3.556 | 3.807 | 4.008 |
| Equity | 231 | 5.780 | 5.331 | 5.005 | 5.880 | 5.942 | 4.681 | 1.270 | 1.315 | 2.204 | 2.175 | 2.450 | 3.502 |
| Long-term debt | 0 | 0 | 361 | 408 | 1.935 | 1.935 | 3.117 | 3.076 | 3.030 | 1.320 | 1.321 | 1.258 | 0 |
| Short-term debt | 4.478 | 559 | 2.784 | 2.740 | 23 | 32 | 7 | 27 | 60 | 44 | 60 | 99 | 506 |
| Total debt | 4.478 | 559 | 3.145 | 3.148 | 1.958 | 1.967 | 3.123 | 3.104 | 3.090 | 1.363 | 1.381 | 1.357 | 506 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
JS Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FUJI ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Brask | Chief Executive Officer | 0 companies |
| Jesper Søgaard | Unofficial title | 0 companies |