| Revenue | DKK -20K | -40% |
| EBITDA | DKK -20K | +40% |
| Net profit | DKK -20K | +40% |
| Total assets | DKK 12K | -40% |
| Equity | DKK -2,4M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -75 | -17 | -17 | 21 | -14 | 286 | 534 | -10 | 12 | -7 | -6 | -34 | -20 |
| Staff expenses | -8 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -84 | -19 | -17 | 21 | -14 | 286 | 534 | -11 | 12 | -7 | -6 | -34 | -20 |
| Depreciation & amort. | -105 | -105 | -74 | -26 | -98 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -189 | -124 | -90 | -5 | -111 | 286 | 534 | -11 | 12 | -7 | -6 | -34 | -20 |
| Net financials | -38 | -3 | 0 | 0 | 0 | -45 | -10 | 8 | 0 | 0 | -0 | 0 | 0 |
| Profit before tax | -227 | -128 | -90 | -5 | -111 | 241 | 524 | -3 | 12 | -7 | -7 | -34 | -20 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -227 | -128 | -90 | -5 | -111 | 241 | 524 | -3 | 12 | -7 | -7 | -34 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 325 | 202 | 129 | 127 | 20 | 219 | 374 | 46 | 33 | 33 | 45 | 21 | 12 |
| Equity | -2.743 | -2.871 | -2.961 | -2.966 | -3.077 | -2.836 | -2.312 | -2.315 | -2.303 | -2.311 | -2.317 | -2.351 | -2.371 |
| Long-term debt | 1.110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.958 | 3.073 | 3.090 | 3.093 | 3.097 | 3.055 | 2.686 | 2.361 | 2.336 | 2.343 | 2.362 | 2.371 | 2.383 |
| Total debt | 3.068 | 3.073 | 3.090 | 3.093 | 3.097 | 3.055 | 2.686 | 2.361 | 2.336 | 2.343 | 2.362 | 2.371 | 2.383 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2009 | — | — |
JL Management | Management | 2008 | — | — |
JP Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Forma Danmark ApS | Company | 50.0% | 50.0% | 2018 |
JPC ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 33.3% | 33.3% | 2010 | |
COMI HOLDING ApS | Company | 5.0% | 5.0% | 2010 |
DALLERUP HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Andersen | Management | 0 companies |
| Jane Lilholt Udengaard | Management | 0 companies |
| Jacob Poul Christoffersen | Management | 0 companies |
| Jannik Andersen | Board of Directors | 0 companies |