| Revenue | DKK 275K | -89% |
| EBITDA | DKK -1,2M | -206% |
| Net profit | DKK -770K | -172% |
| Total assets | DKK 2,4M | -35% |
| Equity | DKK 2M | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.800 | 1.325 | 4.599 | 2.038 | -1.571 | 3.997 | 530 | 380 | 2.535 | 436 | 1.603 | 2.559 | 275 |
| Staff expenses | -2.613 | -1.774 | -1.281 | -1.281 | -1.036 | -986 | -987 | -988 | -1.425 | -1.321 | -1.449 | -1.452 | -1.447 |
| EBITDA | 4.188 | -449 | 3.318 | 756 | -2.608 | 3.011 | -457 | -609 | 1.111 | -884 | 154 | 1.108 | -1.172 |
| Depreciation & amort. | -270 | -270 | 275 | 326 | 291 | -28 | -36 | -42 | -34 | -27 | -19 | -12 | -7 |
| EBIT | 3.918 | -719 | 3.043 | 431 | -2.898 | 2.983 | -493 | -651 | 1.077 | -911 | 135 | 1.096 | -1.180 |
| Net financials | 13 | 99 | 161 | 4 | 143 | 37 | -71 | 349 | -319 | 537 | -577 | 295 | 198 |
| Profit before tax | 3.930 | -620 | 3.204 | 434 | -2.755 | 3.020 | -564 | -301 | 758 | -375 | -442 | 1.391 | -982 |
| Tax | 983 | -164 | 785 | 107 | -597 | 670 | -123 | -62 | 168 | -73 | -94 | 315 | -212 |
| Net profit | 2.947 | -456 | 2.418 | 327 | -2.159 | 2.350 | -441 | -239 | 590 | -302 | -348 | 1.075 | -770 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.478 | 5.393 | 8.361 | 6.812 | 5.440 | 6.339 | 5.416 | 4.669 | 4.852 | 3.820 | 2.755 | 3.648 | 2.378 |
| Equity | 4.934 | 4.382 | 6.500 | 6.228 | 3.469 | 5.769 | 4.728 | 4.134 | 4.124 | 3.522 | 2.574 | 3.149 | 1.979 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.273 | 906 | 1.733 | 529 | 1.972 | 571 | 688 | 535 | 728 | 298 | 181 | 499 | 399 |
| Total debt | 2.273 | 906 | 1.733 | 529 | 1.972 | 571 | 688 | 535 | 728 | 298 | 181 | 499 | 399 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2012 | — | — |
SH Management | Management | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Snorre Fjelding | Management | 0 companies |
| Susanne Helen Luup | Management | 0 companies |