| Revenue | DKK -204K | -118% |
| EBITDA | DKK -862K | -314% |
| Net profit | DKK -1M | -1146% |
| Total assets | DKK 2,4M | -27% |
| Equity | DKK -8M | -28% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 374 | -488 | 655 | 303 | 1.985 | 2.082 | -833 | -16 | 183 | -2.058 | 1.241 | -969 | 1.162 | -204 |
| Staff expenses | -0 | -0 | -187 | -969 | -984 | -1.117 | -1.106 | -1.389 | -972 | -829 | -433 | -862 | -760 | -658 |
| EBITDA | -299 | -488 | 468 | -667 | 1.001 | 965 | -1.939 | -1.405 | -788 | -2.887 | 808 | -1.830 | 402 | -862 |
| Depreciation & amort. | -0 | -3 | -11 | -7 | -19 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -299 | -490 | 457 | -673 | 981 | 946 | -1.939 | -1.405 | -788 | -2.887 | 808 | -1.830 | 402 | -862 |
| Net financials | -20 | -86 | -63 | -173 | -210 | -301 | -290 | -274 | -263 | -253 | -274 | -303 | -306 | -141 |
| Profit before tax | -320 | -576 | 394 | -846 | 771 | 646 | -2.229 | -1.679 | -1.052 | -3.140 | 534 | -2.134 | 96 | -1.003 |
| Tax | -0 | -213 | 61 | 152 | -106 | 154 | -488 | -367 | -338 | -0 | -0 | 1.196 | -0 | -0 |
| Net profit | -320 | -363 | 333 | -999 | 877 | 491 | -1.741 | -1.312 | -713 | -3.140 | 534 | -3.330 | 96 | -1.003 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 341 | 1.050 | 1.626 | 3.076 | 4.703 | 6.666 | 5.714 | 5.547 | 5.244 | 2.855 | 7.702 | 2.758 | 3.283 | 2.386 |
| Equity | -240 | -602 | 481 | -518 | 359 | 850 | -891 | -2.203 | -444 | -3.584 | -3.050 | -6.381 | -6.285 | -8.040 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 950 | 950 | 950 | 950 |
| Short-term debt | 580 | 1.652 | 1.145 | 3.594 | 4.344 | 5.816 | 6.605 | 7.750 | 5.688 | 6.439 | 9.803 | 8.188 | 8.618 | 9.476 |
| Total debt | 580 | 1.652 | 1.145 | 3.594 | 4.344 | 5.816 | 6.605 | 7.750 | 5.688 | 6.439 | 10.753 | 9.138 | 9.568 | 10.426 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2017 | — | — |
HA Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norbak Group Holding ApS | Company | 100.0% | 100.0% | 2020 |
STEEN BØJSTRUP HOLDING ApS | Company | 15.0% | 15.0% | 2017 |
Ørum Holding ApS | Company | 0.0% | 15.0% | 2019 |
AKSEL MADSEN HOLDING ApS | Company | 15.0% | 15.0% | 2013 |
Løvengreen Holding ApS | Company | 20.0% | 15.0% | 2019 |
JAL6 ApS | Company | 25.0% | 15.0% | 2019 |
Tangsgaard Jensen Holding ApS | Company | 5.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Anton Løvengreen | Management | 0 companies |
| Hans Abrahamsen Andersen | Management | 0 companies |
| Steen Bøjstrup | Board of Directors | 0 companies |
| Aksel Madsen | Chairman | 0 companies |
| Per Jensen | Board of Directors | 0 companies |
| Johan Anton Løvengreen | Chairman | 0 companies |
| Lars Ørum Andersen | Board of Directors | 0 companies |