| Revenue | DKK 10K | +51% |
| EBITDA | DKK 10K | +51% |
| Net profit | DKK -14K | +52% |
| Total assets | DKK 160K | -6% |
| Equity | DKK -300K | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -24 | -17 | -12 | — | -13 | -9 | -110 | 71 | -46 | -46 | -138 | 7 | 10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24 | -17 | -12 | -5 | -13 | -9 | -110 | 71 | -46 | -46 | -138 | 7 | 10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | -17 | -12 | -5 | -13 | -9 | -110 | 71 | -46 | -46 | -138 | 7 | 10 |
| Net financials | 0 | -0 | -0 | -5 | 0 | 0 | -8 | -20 | -14 | -14 | -19 | -29 | -29 |
| Profit before tax | -24 | -17 | -12 | -10 | -13 | -9 | -119 | 52 | -60 | -60 | -157 | -22 | -19 |
| Tax | -6 | -4 | -3 | 13 | -0 | -0 | -26 | 4 | -13 | -24 | -34 | 8 | -4 |
| Net profit | -18 | -13 | -9 | -23 | -13 | -9 | -93 | 47 | -47 | -36 | -122 | -30 | -14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 62 | 138 | 486 | 17 | 9 | 4 | 355 | 329 | 439 | 391 | 232 | 171 | 160 |
| Equity | 62 | 49 | 40 | 17 | 4 | -5 | -97 | -50 | -97 | -133 | -256 | -286 | -300 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 89 | 446 | 0 | 5 | 9 | 452 | 380 | 536 | 524 | 488 | 456 | 460 |
| Total debt | 0 | 89 | 446 | 0 | 5 | 9 | 452 | 380 | 536 | 524 | 488 | 456 | 460 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EL TAZAR HOLDING ApS | Company | 33.3% | 50.0% | 2018 |
PALS HOLDING ApS | Company | 20.0% | 10.0% | 2018 |
PLENOM A/S | Company | 15.0% | 15.0% | 2015 |
RAVNBORG ApS | Company | 10.0% | 10.0% | 2018 |
YNWA HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Juel Jensen | Management | 0 companies |
| Andreas Frøland | Board of Directors | 0 companies |
| Jesper Snedker | Chairman | 0 companies |