| Revenue | DKK 1,2M | +2% |
| EBITDA | DKK 355K | +20% |
| Net profit | DKK 82K | -53% |
| Total assets | DKK 1,5M | -8% |
| Equity | DKK 629K | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -466 | — | 1.081 | 1.040 | 1.651 | 1.039 | 935 | 1.184 | 928 | 953 | 1.073 | 1.068 | 1.211 | 1.235 |
| Staff expenses | -249 | -0 | -423 | -514 | -676 | -502 | -693 | -696 | -696 | -639 | -815 | -778 | -916 | -881 |
| EBITDA | -21 | 0 | 658 | 526 | 975 | 538 | 144 | 488 | 233 | 315 | 258 | 290 | 294 | 355 |
| Depreciation & amort. | -98 | -0 | -110 | -168 | -236 | -193 | -223 | -206 | -179 | -135 | -100 | -27 | -11 | -15 |
| EBIT | -119 | 0 | 548 | 358 | 739 | 344 | -79 | 282 | 53 | 180 | 157 | 263 | 284 | 339 |
| Net financials | -103 | 0 | -82 | -28 | -14 | -45 | -21 | -6 | -29 | -14 | -9 | -41 | -45 | -179 |
| Profit before tax | -22 | 0 | 466 | 330 | 724 | 300 | -100 | 276 | 24 | 166 | 148 | 222 | 239 | 160 |
| Tax | -0 | -0 | 79 | 70 | 159 | 69 | -19 | 65 | 9 | 39 | 34 | 55 | 63 | 78 |
| Net profit | -9 | 0 | 386 | 259 | 565 | 230 | -81 | 211 | 15 | 126 | 114 | 167 | 176 | 82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 398 | 0 | 0 | 0 | 2.293 | 1.966 | 1.315 | 1.159 | 1.081 | 1.117 | 972 | 1.609 | 1.619 | 1.493 |
| Equity | 44 | 0 | 0 | 0 | 1.114 | 1.243 | 558 | 661 | 566 | 579 | 578 | 628 | 681 | 629 |
| Long-term debt | -146 | 0 | 0 | 0 | 499 | 310 | 85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -208 | 0 | 0 | 0 | 610 | 366 | 671 | 482 | 503 | 537 | 394 | 981 | 938 | 864 |
| Total debt | -354 | 0 | 0 | 0 | 1.109 | 676 | 756 | 482 | 503 | 537 | 394 | 981 | 938 | 864 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Jerry Holst Rasmussen | Founder | 0 companies |