| Revenue | DKK 40K | — |
| EBITDA | DKK -43K | +64% |
| Net profit | DKK -36K | +61% |
| Total assets | DKK 126K | -39% |
| Equity | DKK 20K | -64% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.043 | 1.626 | 2.209 | 866 | 2.414 | 2.771 | 364 | 573 | 774 | 26 | 0 | 40 |
| Staff expenses | -399 | -1.324 | -1.410 | -1.368 | -1.367 | -1.358 | -1.117 | -479 | -474 | -35 | -30 | -0 |
| EBITDA | 644 | 302 | 800 | -502 | 1.047 | 510 | -752 | -35 | 53 | -160 | -119 | -43 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -3 | -7 | -4 | -8 | -0 | -0 | -0 | -0 |
| EBIT | 644 | 302 | 800 | -502 | 1.044 | 503 | -756 | -43 | 53 | -160 | -119 | -43 |
| Net financials | -54 | -11 | -6 | 0 | -8 | -9 | -6 | -7 | -5 | 43 | -0 | 0 |
| Profit before tax | 590 | 291 | 794 | -502 | 1.037 | 493 | -762 | -50 | 48 | -116 | -119 | -43 |
| Tax | 161 | 75 | 190 | -109 | 230 | 113 | 0 | -9 | 9 | -35 | -26 | -6 |
| Net profit | 428 | 216 | 604 | -394 | 806 | 380 | -762 | -41 | 39 | -81 | -94 | -36 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.085 | 1.402 | 1.729 | 1.138 | 2.059 | 1.905 | 305 | 386 | 369 | 267 | 206 | 126 |
| Equity | 678 | 698 | 1.102 | 709 | 1.515 | 1.395 | 233 | 192 | 231 | 150 | 57 | 20 |
| Long-term debt | 21 | 31 | 31 | 31 | 31 | 31 | 16 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 386 | 673 | 596 | 398 | 513 | 479 | 56 | 194 | 137 | 117 | 149 | 105 |
| Total debt | 406 | 705 | 627 | 429 | 544 | 510 | 72 | 194 | 137 | 117 | 149 | 105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OMNIA ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Kramer Borggaard | Management | 0 companies |