| Revenue | DKK 1,2M | -11% |
| EBITDA | DKK -180K | +19% |
| Net profit | DKK -147K | +18% |
| Total assets | DKK 716K | -32% |
| Equity | DKK 356K | -44% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 672 | 814 | 1.345 | 1.472 | 1.510 | 1.943 | 2.173 | 1.770 | 1.189 | 1.566 | 1.372 | 1.179 | 1.384 | 1.229 |
| Staff expenses | -642 | -603 | -794 | -1.369 | -1.366 | -1.683 | -1.851 | -1.599 | -1.157 | -1.293 | -1.330 | -1.470 | -1.606 | -1.409 |
| EBITDA | 30 | 210 | 552 | 103 | 144 | 260 | 322 | 171 | 32 | 272 | 41 | -291 | -222 | -180 |
| Depreciation & amort. | -100 | -100 | -100 | -78 | -49 | -35 | -35 | -35 | -0 | -3 | -9 | -9 | -9 | -9 |
| EBIT | -70 | 111 | 452 | 25 | 95 | 225 | 288 | 136 | 32 | 269 | 32 | -300 | -232 | -190 |
| Net financials | -41 | -48 | -11 | -0 | 0 | -0 | -0 | -0 | -3 | -7 | -9 | -3 | -0 | -0 |
| Profit before tax | -111 | 63 | 441 | 25 | 95 | 225 | 287 | 136 | 29 | 262 | 23 | -303 | -232 | -189 |
| Tax | -27 | 17 | 119 | 8 | 21 | 63 | 64 | 34 | 6 | 58 | -4 | -68 | -52 | -42 |
| Net profit | -84 | 46 | 322 | 17 | 74 | 163 | 223 | 102 | 22 | 205 | 26 | -235 | -180 | -147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 540 | 505 | 679 | 765 | 862 | 1.123 | 1.326 | 1.344 | 1.358 | 1.585 | 1.425 | 1.171 | 1.048 | 716 |
| Equity | 120 | 166 | 487 | 504 | 579 | 741 | 864 | 966 | 988 | 1.193 | 1.162 | 870 | 631 | 356 |
| Long-term debt | 304 | 213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 109 | 126 | 192 | 260 | 283 | 382 | 462 | 378 | 370 | 393 | 263 | 300 | 417 | 360 |
| Total debt | 413 | 339 | 192 | 260 | 283 | 382 | 462 | 378 | 370 | 393 | 263 | 300 | 417 | 360 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Founder | Founder | 2009 | — | — |
JJ Audit | Audit | 2009 | — | — |
VJ Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jasmin Varatanovic | Founder | 0 companies |
| Jan Jønsson Granat | Audit | 0 companies |
| Vivi Jensen | Founder | 0 companies |