| Revenue | DKK 1,8M | +63% |
| EBITDA | DKK 903K | +346% |
| Net profit | DKK 105K | +134% |
| Total assets | DKK 19,5M | +20% |
| Equity | DKK 1,4M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 422 | 694 | 1.015 | 569 | 1.426 | 737 | 722 | 699 | 1.007 | 1.589 | 1.575 | 1.115 | 1.815 |
| Staff expenses | -464 | -450 | -579 | -695 | -667 | -659 | -680 | -569 | -576 | -608 | -915 | -912 | -912 |
| EBITDA | -42 | 244 | 436 | -126 | 759 | 78 | 42 | 130 | 432 | 980 | 661 | 202 | 903 |
| Depreciation & amort. | -8 | -41 | -41 | -18 | -18 | -39 | -33 | -33 | -33 | -33 | -11 | -0 | -0 |
| EBIT | -50 | 203 | 395 | -144 | 741 | 39 | 9 | 98 | 399 | 948 | 650 | 202 | 903 |
| Net financials | -18 | -27 | -49 | -52 | -105 | -107 | -162 | -154 | -134 | -209 | -406 | -594 | -768 |
| Profit before tax | -68 | 176 | 346 | -196 | 637 | -68 | -153 | -56 | 265 | 739 | 244 | -392 | 135 |
| Tax | -30 | 60 | 66 | -46 | 146 | -15 | -21 | -23 | 48 | 163 | 55 | -86 | 30 |
| Net profit | -38 | 116 | 280 | -150 | 491 | -53 | -132 | -34 | 217 | 576 | 189 | -307 | 105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.151 | 1.866 | 2.697 | 4.076 | 4.768 | 5.308 | 5.715 | 5.479 | 5.072 | 9.427 | 13.812 | 16.200 | 19.508 |
| Equity | 93 | 208 | 489 | 338 | 829 | 776 | 644 | 610 | 827 | 1.404 | 1.592 | 1.286 | 1.391 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.058 | 1.658 | 2.209 | 3.738 | 3.940 | 4.532 | 5.072 | 4.869 | 4.244 | 8.023 | 12.219 | 14.914 | 18.117 |
| Total debt | 1.058 | 1.658 | 2.209 | 3.738 | 3.940 | 4.532 | 5.072 | 4.869 | 4.244 | 8.023 | 12.219 | 14.914 | 18.117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Founder | Founder | 2010 | — | — |
EF | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2020 | |
JEW9291 ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Paustian | Founder | 0 companies |
| Esben Fløjgaard Andersen | Audit | 0 companies |