| Revenue | DKK 23K | -176% |
| EBITDA | DKK 23K | +137% |
| Net profit | DKK 10K | -91% |
| Total assets | DKK 170K | -20% |
| Equity | DKK 42K | +34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 169 | 0 | 0 | -11 | -12 | -8 | 0 | 0 | -1 | 3 | 15 | 166 | -30 | 23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -203 | -32 | -0 |
| EBITDA | 7 | 9 | 0 | -75 | -12 | -8 | -1 | -1 | -1 | 3 | -2 | -37 | -62 | 23 |
| Depreciation & amort. | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7 | 9 | 0 | -75 | -12 | -8 | -1 | -1 | -1 | 3 | -2 | -37 | -62 | 23 |
| Net financials | -2 | -1 | -1 | -1 | -1 | 12 | 0 | 0 | 0 | -9 | -2 | -3 | 212 | -8 |
| Profit before tax | 5 | 7 | -0 | -76 | -14 | 3 | -1 | -1 | -1 | -7 | -4 | -40 | 150 | 15 |
| Tax | 1 | 2 | 0 | -17 | 26 | 3 | -0 | -0 | -0 | -0 | -0 | -0 | 28 | 5 |
| Net profit | 4 | 5 | -1 | -59 | -39 | 0 | -1 | -1 | -1 | -7 | -4 | -40 | 123 | 10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 110 | 101 | 85 | 30 | 6 | 12 | 12 | 12 | 12 | 0 | 44 | 76 | 213 | 170 |
| Equity | 53 | 58 | 57 | -2 | -41 | -41 | -41 | -41 | -41 | -48 | -52 | -92 | 31 | 42 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 57 | 43 | 28 | 32 | 47 | 53 | 53 | 53 | 53 | 48 | 95 | 167 | 182 | 129 |
| Total debt | 57 | 43 | 28 | 32 | 47 | 53 | 53 | 53 | 53 | 48 | 95 | 167 | 182 | 129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2008 | — | — |
MD Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Schrøder Nielsen | Management | 0 companies |
| Morten Dam-Sørensen | Management | 0 companies |