| Revenue | DKK -333K | -107% |
| EBITDA | DKK -343K | -546% |
| Net profit | DKK -366K | — |
| Total assets | DKK 316K | -85% |
| Equity | DKK 134K | -73% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.822 | 6.144 | 6.022 | 6.082 | 6.308 | 5.259 | 4.457 | 5.672 | 4.981 | 5.168 | 5.642 | 4.584 | -333 |
| Staff expenses | -6.225 | -5.527 | -5.500 | -5.606 | -5.860 | -5.132 | -4.330 | -5.611 | -4.909 | -5.047 | -5.551 | -4.507 | -11 |
| EBITDA | 598 | 617 | 523 | 476 | 448 | 127 | 126 | 61 | 72 | 120 | 91 | 77 | -343 |
| Depreciation & amort. | -521 | -489 | -426 | -421 | -415 | -92 | -86 | -26 | -31 | -48 | -41 | -46 | -0 |
| EBIT | 77 | 128 | 97 | 56 | 33 | 35 | 41 | 36 | 41 | 72 | 50 | 31 | -343 |
| Net financials | -77 | -128 | -97 | -56 | -33 | -35 | -41 | -36 | -41 | -72 | -50 | -31 | -23 |
| Profit before tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -366 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -366 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.459 | 4.743 | 3.409 | 3.233 | 3.754 | 3.158 | 2.991 | 2.869 | 2.440 | 2.524 | 2.421 | 2.100 | 316 |
| Equity | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 134 |
| Long-term debt | 976 | 861 | 747 | 619 | 457 | 295 | 117 | 0 | 221 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.983 | 3.382 | 2.162 | 2.114 | 2.797 | 2.363 | 2.373 | 2.369 | 1.719 | 2.024 | 1.921 | 1.600 | 182 |
| Total debt | 3.959 | 4.243 | 2.909 | 2.733 | 3.254 | 2.658 | 2.491 | 2.369 | 1.940 | 2.024 | 1.921 | 1.600 | 182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Management | Management | 2008 | — | — |
JC Unofficial title | Unofficial title | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Jørgsholm | Management | 0 companies |
| John Christian Langeberg | Unofficial title | 0 companies |
| Knuth Frederiksen | Chairman | 0 companies |
| Steffen Lausteen Andersen | Board of Directors | 0 companies |
| Jan Torp Hansen | Board of Directors | 0 companies |
| Sten Balslev | Board of Directors | 0 companies |