| Revenue | DKK -73K | +57% |
| EBITDA | DKK -490K | -104% |
| Net profit | DKK -423K | -93% |
| Total assets | DKK 533K | +11% |
| Equity | DKK -978K | -76% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.166 | 15 | 824 | 2.294 | 726 | 7 | -51 | 2.158 | 3.639 | 4.730 | 1.275 | -22 | -47 | -73 |
| Staff expenses | -2.112 | -30 | -680 | -899 | -370 | -0 | -487 | -2.336 | -3.238 | -3.422 | -1.815 | -59 | -115 | -417 |
| EBITDA | 1.053 | 45 | 144 | 1.395 | 534 | 7 | -579 | -178 | 400 | 1.307 | -540 | -81 | -240 | -490 |
| Depreciation & amort. | 350 | -0 | -99 | -206 | 89 | -0 | -0 | -229 | -357 | -340 | -305 | -30 | -41 | -53 |
| EBIT | 704 | 45 | 45 | 1.188 | 445 | 7 | -579 | -406 | 44 | 968 | -845 | -110 | -281 | -544 |
| Net financials | -53 | 7 | -2 | 0 | 27 | -10 | -53 | -70 | -86 | -51 | -48 | -0 | 1 | 1 |
| Profit before tax | 651 | 53 | 43 | 1.188 | 472 | -2 | -632 | -477 | -42 | 916 | -893 | -111 | -280 | -543 |
| Tax | 165 | 13 | 11 | 280 | 104 | -1 | -139 | -104 | -8 | 202 | -195 | -25 | -61 | -120 |
| Net profit | 485 | 39 | 32 | 908 | 368 | -2 | -493 | -373 | -34 | 715 | -698 | -86 | -219 | -423 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.824 | 1.404 | 1.919 | 3.016 | 3.342 | 2.721 | 962 | 3.274 | 2.502 | 3.050 | 824 | 551 | 480 | 533 |
| Equity | 1.037 | 1.077 | 609 | 1.517 | 635 | 633 | 140 | -233 | -266 | 448 | -250 | -336 | -555 | -978 |
| Long-term debt | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.786 | 328 | 1.299 | 1.499 | 2.707 | 2.088 | 813 | 3.401 | 2.701 | 2.564 | 1.074 | 886 | 1.035 | 1.512 |
| Total debt | 1.786 | 328 | 1.304 | 1.499 | 2.707 | 2.088 | 813 | 3.401 | 2.701 | 2.564 | 1.074 | 886 | 1.035 | 1.512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JÜRGEN FRÜHWIRTH HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jürgen Frühwirth | Management | 0 companies |