| Revenue | — | — |
| EBITDA | DKK -331K | -138% |
| Net profit | DKK -517K | -66% |
| Total assets | DKK 1M | -24% |
| Equity | DKK -2,1M | -32% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 777 | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -1.209 | -332 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -375 | -433 | 1.231 | 72 | 770 | -3 | 146 | 111 | 161 | 19 | -422 | -139 | -331 |
| Depreciation & amort. | -0 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -375 | -437 | 1.231 | 72 | 770 | -3 | 146 | 111 | 161 | 19 | -422 | -139 | -331 |
| Net financials | -377 | -558 | 1.019 | -32 | 655 | -116 | 55 | 8 | 44 | -105 | -563 | -291 | -496 |
| Profit before tax | -424 | -554 | 1.103 | -59 | 630 | -139 | 35 | -16 | 25 | -128 | -582 | -311 | -517 |
| Tax | -12 | -0 | -45 | -25 | -36 | -35 | -29 | -5 | -4 | -5 | -0 | -0 | -0 |
| Net profit | -412 | -554 | 1.148 | -33 | 667 | -104 | 64 | -11 | 29 | -123 | -582 | -311 | -517 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.798 | 2.153 | 3.049 | 2.835 | 3.664 | 3.495 | 1.556 | 1.607 | 1.795 | 1.840 | 1.423 | 1.314 | 1.003 |
| Equity | -1.474 | -2.028 | -880 | -1.257 | -591 | -695 | -631 | -642 | -612 | -735 | -1.317 | -1.628 | -2.145 |
| Long-term debt | 2.290 | 2.407 | 1.533 | 1.834 | 1.704 | 1.534 | 1.801 | 1.927 | 2.063 | 2.210 | 2.369 | 2.541 | 0 |
| Short-term debt | 1.982 | 1.773 | 2.396 | 2.257 | 2.550 | 2.656 | 386 | 322 | 345 | 365 | 371 | 401 | 3.148 |
| Total debt | 4.272 | 4.181 | 3.930 | 4.092 | 4.254 | 4.190 | 2.187 | 2.249 | 2.407 | 2.575 | 2.739 | 2.941 | 3.148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2010 | — | — |
TM Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
JN HOLDING 2009 ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Henning Nielsen | Management | 0 companies |
| Torben Majgaard | Founder | 0 companies |