| Revenue | DKK 124K | -71% |
| EBITDA | DKK -202K | +18% |
| Net profit | DKK -207K | -13% |
| Total assets | DKK 1,8M | -12% |
| Equity | DKK 597K | -26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 310 | 546 | 630 | 446 | 467 | 859 | 1.224 | 724 | 708 | 617 | 899 | 425 | 124 |
| Staff expenses | -225 | -225 | -351 | -461 | -550 | -463 | -473 | -396 | -646 | -657 | -890 | -672 | -325 |
| EBITDA | 84 | 321 | 278 | -15 | -83 | 396 | 750 | 328 | 62 | -40 | 8 | -247 | -202 |
| Depreciation & amort. | -0 | -0 | -76 | -76 | -76 | -85 | -122 | -58 | -45 | -62 | -68 | -31 | -30 |
| EBIT | 84 | 321 | 202 | -91 | -159 | 311 | 628 | 270 | 17 | -102 | -60 | -278 | -232 |
| Net financials | -6 | -6 | -22 | -9 | -5 | 48 | -127 | -58 | -68 | -29 | -53 | 47 | -32 |
| Profit before tax | 79 | 315 | 180 | -100 | -164 | 359 | 501 | 211 | -51 | -131 | -112 | -231 | -263 |
| Tax | 21 | 75 | 50 | -25 | -0 | 49 | 114 | 50 | -11 | -29 | -24 | -48 | -56 |
| Net profit | 60 | 240 | 130 | -75 | -164 | 310 | 387 | 161 | -40 | -102 | -89 | -183 | -207 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 653 | 1.558 | 1.583 | 1.193 | 1.252 | 2.119 | 2.195 | 2.582 | 2.385 | 1.979 | 2.001 | 2.000 | 1.758 |
| Equity | 229 | 469 | 599 | 524 | 360 | 670 | 1.056 | 1.218 | 1.177 | 1.075 | 986 | 804 | 597 |
| Long-term debt | 0 | 380 | 227 | 194 | 160 | 0 | 89 | 53 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 424 | 689 | 732 | 475 | 732 | 1.323 | 1.049 | 1.312 | 1.208 | 904 | 1.015 | 1.196 | 1.161 |
| Total debt | 424 | 1.069 | 959 | 670 | 892 | 1.449 | 1.139 | 1.365 | 1.208 | 904 | 1.015 | 1.196 | 1.161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JIMMI ANDREASEN ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolaj Lund Jensen | Management | 0 companies |