| Revenue | DKK -139K | -61% |
| EBITDA | DKK -829K | +20% |
| Net profit | DKK 3,5M | -43% |
| Total assets | DKK 91,4M | +4% |
| Equity | DKK 82,5M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | -2 | -11 | -9 | -18 | -9 | -17 | -36 | -135 | -459 | -352 | -281 | -360 | -139 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -413 | -646 | -670 | -689 |
| EBITDA | -160 | 810 | -11 | -9 | -18 | -9 | -17 | -36 | -135 | -459 | -765 | -926 | -1.031 | -829 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -160 | 810 | -11 | -9 | -18 | -9 | -17 | -36 | -135 | -459 | -765 | -926 | -1.031 | -829 |
| Net financials | 56 | 626 | 4.807 | 4.086 | 3.465 | 4.839 | 7.978 | 3.860 | 8.886 | 13.778 | 3.963 | 8.462 | 7.775 | 4.176 |
| Profit before tax | -104 | 1.436 | 4.797 | 4.077 | 3.446 | 4.830 | 7.961 | 3.825 | 8.751 | 13.319 | 3.198 | 7.536 | 6.744 | 3.347 |
| Tax | 3 | 20 | 3 | -35 | -392 | -345 | -156 | -280 | 224 | 22 | -910 | -359 | 517 | -193 |
| Net profit | -107 | 1.416 | 4.794 | 4.112 | 3.839 | 5.174 | 8.117 | 4.105 | 8.528 | 13.297 | 4.108 | 7.895 | 6.227 | 3.540 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 161 | 1.403 | 7.262 | 14.521 | 28.744 | 32.363 | 40.759 | 46.032 | 56.655 | 68.608 | 72.966 | 82.305 | 87.923 | 91.450 |
| Equity | — | 870 | 5.663 | 9.726 | 24.246 | 29.321 | 35.942 | 39.947 | 48.375 | 61.471 | 65.379 | 73.074 | 79.796 | 82.456 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 708 | 533 | 1.598 | 4.795 | 4.498 | 3.042 | 4.818 | 4.861 | 8.281 | 7.137 | 7.587 | 9.231 | 8.127 | 8.993 |
| Total debt | 708 | 533 | 1.598 | 4.795 | 4.498 | 3.042 | 4.818 | 4.861 | 8.281 | 7.137 | 7.587 | 9.231 | 8.127 | 8.993 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Audit | Audit | 2010 | — | — |
JN Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Schmidt | Audit | 0 companies |
| Johnny Nielsen | Founder | 0 companies |