| Revenue | DKK 1,6M | -9% |
| EBITDA | DKK 3K | +100% |
| Net profit | DKK -4K | +99% |
| Total assets | DKK 431K | +14% |
| Equity | DKK -1,9M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | 2.601 | 4.878 | 6.211 | 5.030 | 4.298 | 1.224 | 596 | 788 | 490 | 1.950 | 1.789 | 1.620 |
| Staff expenses | -224 | -1.075 | -3.291 | -3.672 | -3.916 | -2.438 | -1.941 | -1.327 | -1.222 | -1.298 | -1.634 | -1.638 | -994 |
| EBITDA | -149 | 1.526 | 1.587 | 2.539 | 1.114 | 1.232 | -1.542 | -1.121 | -434 | -808 | -203 | -689 | 3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -149 | 1.526 | 1.587 | 2.539 | 1.114 | 1.232 | -1.542 | -1.121 | -434 | -808 | -203 | -689 | 3 |
| Net financials | -2 | 1 | 2 | 125 | -50 | 7 | -34 | 13 | -94 | -17 | 3 | 30 | -18 |
| Profit before tax | -145 | 1.527 | 1.589 | 2.664 | 1.065 | 1.239 | -1.577 | -1.108 | -529 | -825 | -200 | -659 | -15 |
| Tax | 3 | 351 | 402 | 655 | 245 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -11 |
| Net profit | -148 | 1.176 | 1.186 | 2.009 | 820 | 1.262 | -1.577 | -1.108 | -529 | -825 | -200 | -659 | -4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 112 | 2.270 | 3.478 | 5.385 | 3.774 | 4.783 | 3.328 | 1.845 | 1.663 | 560 | 562 | 377 | 431 |
| Equity | 56 | 1.233 | 2.019 | 3.428 | 2.248 | 3.009 | 1.432 | 324 | -204 | -1.029 | -1.226 | -1.885 | -1.881 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62 | 62 | 0 | 0 | 0 |
| Short-term debt | 56 | 1.038 | 1.459 | 1.957 | 1.526 | 1.774 | 1.896 | 1.520 | 1.805 | 1.528 | 1.788 | 2.262 | 2.312 |
| Total debt | 56 | 1.038 | 1.459 | 1.957 | 1.526 | 1.774 | 1.896 | 1.520 | 1.867 | 1.590 | 1.788 | 2.262 | 2.312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2010 | — | — |
RS Management | Management | 2010 | — | — |
TB Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET AF 29.11.2007 ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| John Kristensen | Management | 0 companies |
| Rasmus Skovmand | Management | 0 companies |
| Torben Balle Petersen | Management | 0 companies |
| Anox Rasksen | Chairman | 0 companies |