| Revenue | DKK 862K | +22% |
| EBITDA | DKK -18K | +69% |
| Net profit | DKK -27K | +45% |
| Total assets | DKK 420K | -2% |
| Equity | DKK -312K | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -6 | -5 | -5 | -6 | -413 | 1 | 84 | 683 | 692 | 666 | 779 | 704 | 862 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -472 | -694 | -653 | -603 | -690 | -751 | -764 | -881 |
| EBITDA | -5 | -6 | -5 | -5 | -6 | -413 | -471 | -611 | 29 | 89 | -24 | 28 | -60 | -18 |
| Depreciation & amort. | -54 | -0 | -100 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -59 | -6 | -105 | -5 | -6 | -413 | -471 | -611 | 29 | 89 | -24 | 28 | -60 | -18 |
| Net financials | -2 | -2 | -3 | -3 | -3 | -11 | -10 | -8 | -15 | -15 | -14 | -15 | -3 | -17 |
| Profit before tax | -61 | -8 | -108 | -8 | -9 | -424 | -482 | -618 | 14 | 74 | -38 | 13 | -63 | -35 |
| Tax | -2 | -2 | -2 | -2 | -0 | -93 | -106 | -136 | 3 | 16 | -8 | 3 | -13 | -8 |
| Net profit | -59 | -6 | -106 | -6 | -9 | -331 | -376 | -482 | 11 | 57 | -30 | 10 | -50 | -27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 110 | 112 | 15 | 14 | 15 | 200 | 414 | 394 | 609 | 351 | 363 | 402 | 430 | 420 |
| Equity | 32 | 26 | -80 | -86 | -94 | 75 | 199 | -283 | -272 | -214 | -244 | -234 | -284 | -312 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 78 | 86 | 95 | 100 | 109 | 125 | 215 | 677 | 881 | 566 | 607 | 636 | 714 | 732 |
| Total debt | 78 | 86 | 95 | 100 | 109 | 125 | 215 | 677 | 881 | 566 | 607 | 636 | 714 | 732 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2009 | — | — |
AR Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IMPLEMENTIA ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Flies Jønsson | Management | 0 companies |
| Alexander Raymond Moon | Management | 0 companies |