| Revenue | DKK 7,3M | +53% |
| EBITDA | DKK 2,9M | +144% |
| Net profit | DKK 2,2M | +159% |
| Total assets | DKK 3,5M | +74% |
| Equity | DKK 2,4M | +119% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 455 | -8 | -10 | -6 | -25 | 835 | 2.170 | 1.820 | 2.746 | 6.215 | 3.271 | 3.461 | 4.764 | 7.285 |
| Staff expenses | -100 | -0 | -0 | -0 | -0 | -559 | -1.908 | -1.493 | -1.522 | -4.146 | -2.931 | -3.023 | -3.582 | -4.396 |
| EBITDA | 226 | -8 | -10 | -6 | -25 | 276 | 262 | 327 | 1.224 | 2.069 | 340 | 438 | 1.182 | 2.889 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -68 | -88 | -64 | -85 | -70 | -85 | -44 |
| EBIT | 226 | -8 | -10 | -6 | -25 | 276 | 241 | 259 | 1.136 | 2.006 | 256 | 369 | 1.098 | 2.845 |
| Net financials | -1 | 17 | 26 | 150 | -276 | 13 | -33 | -93 | 97 | -155 | -340 | 10 | 3 | -12 |
| Profit before tax | 224 | 9 | 16 | 143 | -302 | 289 | 208 | 166 | 1.233 | 1.851 | -85 | 378 | 1.100 | 2.833 |
| Tax | 58 | -0 | -0 | -7 | -0 | 61 | 65 | 54 | 274 | 410 | 3 | 74 | 252 | 638 |
| Net profit | 166 | 9 | 16 | 151 | -302 | 229 | 143 | 112 | 960 | 1.441 | -87 | 304 | 848 | 2.196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 397 | 289 | 284 | 445 | 115 | 628 | 501 | 684 | 2.457 | 2.868 | 784 | 1.514 | 2.006 | 3.484 |
| Equity | 228 | 237 | 253 | 404 | 102 | 330 | 368 | 371 | 1.220 | 2.548 | 616 | 596 | 1.115 | 2.436 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | 0 | 0 | 0 |
| Short-term debt | 169 | 52 | 31 | 41 | 14 | 297 | 132 | 312 | 1.237 | 306 | 154 | 918 | 891 | 1.048 |
| Total debt | 169 | 52 | 31 | 41 | 14 | 297 | 132 | 312 | 1.237 | 320 | 168 | 918 | 891 | 1.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Colit1 ApS | Company | 33.3% | 33.3% | 2023 |
2ndround Holding ApS | Company | 33.3% | 33.3% | 2023 |
Mystorm Holding ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Lernø Storm | Management | 0 companies |