| Revenue | DKK 1,4M | +107% |
| EBITDA | DKK 577K | +800% |
| Net profit | DKK 430K | +758% |
| Total assets | DKK 2,1M | +27% |
| Equity | DKK 1,6M | +35% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 119 | 4 | -2 | -3 | 115 | 139 | 330 | 711 | 1.165 | 439 | 645 | 1.190 | 662 | 1.367 |
| Staff expenses | -103 | -0 | -0 | -0 | -31 | -235 | -240 | -699 | -489 | -452 | -441 | -620 | -744 | -791 |
| EBITDA | 16 | 4 | -2 | -3 | 84 | -97 | 90 | 12 | 676 | -12 | 203 | 570 | -82 | 577 |
| Depreciation & amort. | 53 | -0 | -0 | -0 | -53 | -22 | -6 | -4 | -0 | -0 | -0 | -1 | -1 | -16 |
| EBIT | -37 | 4 | -2 | -3 | 31 | -119 | 84 | 8 | 676 | -12 | 203 | 570 | -83 | 560 |
| Net financials | -12 | -4 | 1 | 1 | -0 | 1 | 1 | 0 | -1 | -1 | -4 | 1 | 0 | -7 |
| Profit before tax | -25 | 8 | -2 | -2 | 31 | -118 | 84 | 9 | 675 | -14 | 199 | 571 | -83 | 553 |
| Tax | 12 | 4 | 3 | -0 | 7 | -26 | 19 | 2 | 149 | -4 | 45 | 126 | -18 | 124 |
| Net profit | -37 | 4 | -4 | -2 | 24 | -92 | 66 | 7 | 526 | -10 | 154 | 445 | -65 | 430 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 185 | 175 | 177 | 179 | 225 | 171 | 242 | 381 | 893 | 748 | 1.041 | 1.582 | 1.647 | 2.099 |
| Equity | 167 | 163 | 162 | 160 | 184 | 92 | 158 | 165 | 691 | 681 | 835 | 1.280 | 1.215 | 1.644 |
| Long-term debt | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81 |
| Short-term debt | 18 | -13 | 16 | 19 | 38 | 79 | 84 | 216 | 202 | 68 | 206 | 300 | 432 | 360 |
| Total debt | 18 | -13 | 16 | 19 | 41 | 79 | 84 | 216 | 202 | 68 | 206 | 300 | 432 | 441 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Per Just Nautrup | Management | 0 companies |