| Revenue | DKK -584K | +69% |
| EBITDA | DKK -731K | -112% |
| Net profit | DKK -3,8M | -165% |
| Total assets | DKK 31,7M | -12% |
| Equity | DKK 30,8M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -86 | -136 | -120 | -190 | -257 | -202 | -245 | -184 | -161 | -254 | -321 | -265 | -345 | -584 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -86 | -136 | -120 | -190 | -257 | -202 | -245 | -184 | -161 | -254 | -321 | -277 | -345 | -731 |
| Depreciation & amort. | -33 | -33 | -33 | -38 | -45 | -12 | -12 | -13 | -13 | -13 | -9 | -5 | -18 | -33 |
| EBIT | -119 | -169 | -153 | -228 | -302 | -214 | -257 | -197 | -175 | -267 | -331 | -282 | -363 | -764 |
| Net financials | 347 | 1.646 | 3.657 | 2.019 | -878 | 4.128 | 1.774 | 84 | 424 | 7.574 | -2.319 | 4.305 | 7.740 | -2.899 |
| Profit before tax | 228 | 1.486 | 3.504 | 1.791 | -1.179 | 3.914 | 1.516 | -113 | 249 | 7.306 | -2.650 | 4.023 | 7.376 | -3.663 |
| Tax | 65 | 380 | 868 | 429 | 16 | 624 | 352 | 33 | 46 | 1.580 | 103 | 273 | 1.643 | 87 |
| Net profit | 163 | 1.106 | 2.636 | 1.362 | -1.195 | 3.290 | 1.164 | -146 | 203 | 5.727 | -2.753 | 3.750 | 5.733 | -3.750 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.707 | 14.823 | 18.054 | 18.824 | 17.630 | 21.145 | 22.236 | 21.918 | 22.155 | 29.107 | 25.122 | 28.864 | 35.944 | 31.683 |
| Equity | 13.686 | 14.793 | 17.429 | 18.791 | 17.596 | 20.885 | 22.050 | 21.904 | 22.107 | 27.833 | 25.080 | 28.830 | 34.564 | 30.814 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 21 | 31 | 625 | 32 | 34 | 260 | 187 | 14 | 48 | 1.266 | 42 | 29 | 1.380 | 869 |
| Total debt | 21 | 31 | 625 | 32 | 34 | 260 | 187 | 14 | 48 | 1.266 | 42 | 29 | 1.380 | 869 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Dodensig Larsen | Management | 0 companies |