| Revenue | DKK -26K | +24% |
| EBITDA | DKK -26K | -24% |
| Net profit | DKK -4,7M | -1961% |
| Total assets | DKK 21,3M | -17% |
| Equity | DKK 16,8M | -22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -5 | -6 | -6 | -4 | -4 | -12 | -20 | -40 | -51 | -21 | -21 | -26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -5 | -6 | -6 | 36 | -4 | -12 | -20 | -40 | -51 | -21 | -21 | -26 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -5 | -6 | -6 | 36 | -4 | -12 | -20 | -40 | -51 | -21 | -21 | -26 |
| Net financials | 363 | 574 | 1.915 | 3.062 | 4.761 | 4.363 | 45.600 | -3 | -585 | 186 | 288 | -202 | -4.631 |
| Profit before tax | 351 | 569 | 1.909 | 3.056 | 4.797 | 4.359 | 45.588 | -23 | -626 | 135 | 267 | -222 | -4.656 |
| Tax | -0 | -4 | -2 | -1 | -1 | -1 | -0 | -0 | -0 | 13 | 59 | 3 | -3 |
| Net profit | 351 | 574 | 1.910 | 3.058 | 4.797 | 4.360 | 45.588 | -23 | -626 | 122 | 208 | -226 | -4.653 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 443 | 1.017 | 2.732 | 5.095 | 8.317 | 9.443 | 28.238 | 28.004 | 29.554 | 21.932 | 25.845 | 25.810 | 21.304 |
| Equity | 431 | 1.004 | 2.497 | 5.075 | 8.272 | 9.432 | 28.020 | 27.998 | 27.372 | 21.894 | 21.702 | 21.476 | 16.823 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.043 | 4.244 | 4.456 |
| Short-term debt | 13 | 13 | 235 | 20 | 45 | 11 | 218 | 6 | 2.182 | 38 | 100 | 89 | 25 |
| Total debt | 13 | 13 | 235 | 20 | 45 | 11 | 218 | 6 | 2.182 | 38 | 4.143 | 4.333 | 4.481 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2011 | — | — |
MJ Management | Management | 2011 | — | — |
KS Management | Management | 2011 | — | — |
MR Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOHNSTAD GROUP HOLDING ApS | Company | 25.0% | 25.0% | 2011 |
LOLLIKE HOLDING ApS | Company | 25.0% | 25.0% | 2011 |
MRG HOLDING ApS | Company | 25.0% | 25.0% | 2011 |
SILBERBAUER HOLDING ApS | Company | 25.0% | 25.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Lollike | Management | 0 companies |
| Morten Johnstad-Møller | Management | 0 companies |
| Klaus Silberbauer Andersen | Management | 0 companies |
| Mads Riisager Gustafsen | Management | 0 companies |