| Revenue | DKK -10K | -11% |
| EBITDA | DKK -10K | +11% |
| Net profit | DKK 910K | -12% |
| Total assets | DKK 20M | +0% |
| Equity | DKK 19,7M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | -25 | -27 | -78 | -28 | -28 | -11 | -18 | -16 | -16 | -11 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -40 | -49 | -28 | -25 | -27 | -78 | -28 | -28 | -11 | -18 | -16 | -16 | -11 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -40 | -49 | -28 | -25 | -27 | -78 | -28 | -28 | -11 | -18 | -16 | -16 | -11 | -10 |
| Net financials | -107.753 | -4 | 8.700 | 600 | 19.287 | 11.289 | 3.782 | -3.291 | -9.471 | 6.696 | 1.422 | -5.500 | 1.175 | 1.176 |
| Profit before tax | -107.793 | -53 | 8.672 | 575 | 19.260 | 11.211 | 3.754 | -3.319 | -9.482 | 6.678 | 1.406 | -5.516 | 1.164 | 1.166 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | 129 | 257 |
| Net profit | -107.793 | -53 | 8.672 | 575 | 19.260 | 11.211 | 3.754 | -3.319 | -9.482 | 6.679 | 1.406 | -5.516 | 1.035 | 910 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 696 | 9.482 | 18.145 | 18.721 | 37.983 | 49.194 | 47.546 | 44.227 | 34.731 | 45.091 | 46.063 | 39.921 | 19.946 | 19.977 |
| Equity | 403 | 9.450 | 18.122 | 18.697 | 37.957 | 49.168 | 47.519 | 44.200 | 34.719 | 45.042 | 46.048 | 39.906 | 19.800 | 19.710 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 293 | 32 | 23 | 24 | 26 | 26 | 27 | 27 | 12 | 49 | 15 | 15 | 145 | 267 |
| Total debt | 293 | 32 | 23 | 24 | 26 | 26 | 27 | 27 | 12 | 49 | 15 | 15 | 145 | 267 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NW Management | Management | 2008 | — | — |
AJ Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JALSØE INVEST ApS | Company | 100.0% | 100.0% | 2020 |
POLARIS PRIVATE EQUITY II K/S | Company | 90.0% | 90.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Niels-Christian Worning | Management | 0 companies |
| Anders Jalsøe | Management | 0 companies |
| Rune Lillie Gornitzka | Board of Directors | 0 companies |
| Christian Jalsøe | Board of Directors | 0 companies |
| Peter Maigaard | Board of Directors | 0 companies |
| Jan Johan Kühl | Chairman | 0 companies |
| Henrik Bonnerup | Board of Directors | 0 companies |
| Peter Jalsøe | Chairman | 0 companies |