| Revenue | DKK 2,1M | +23% |
| EBITDA | DKK 405K | -14% |
| Net profit | DKK 247K | -20% |
| Total assets | DKK 5,3M | +18% |
| Equity | DKK 1,4M | +22% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 61 | -101 | 149 | 45 | 343 | 206 | 120 | 195 | 1.812 | 1.987 | 974 | 1.747 | 2.145 |
| Staff expenses | -0 | -36 | -14 | -0 | -0 | -0 | -0 | -0 | -180 | -810 | -1.378 | -1.296 | -1.276 | -1.740 |
| EBITDA | — | 25 | -116 | 149 | 45 | 343 | 206 | 120 | 16 | 1.003 | 609 | -322 | 471 | 405 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -22 | -22 | -22 |
| EBIT | — | 25 | -116 | 149 | 45 | 343 | 206 | 120 | 16 | 1.003 | 604 | -343 | 449 | 383 |
| Net financials | 0 | -9 | -1 | -5 | -3 | -7 | 4 | 5 | -13 | -8 | -321 | -1 | -50 | -63 |
| Profit before tax | — | 16 | -116 | 144 | 42 | 336 | 210 | 125 | 2 | 995 | 283 | -345 | 399 | 320 |
| Tax | -0 | 5 | -24 | 35 | 10 | 75 | 47 | 28 | 1 | 220 | 132 | -72 | 91 | 74 |
| Net profit | — | 11 | -92 | 109 | 32 | 261 | 164 | 97 | 2 | 775 | 151 | -272 | 308 | 247 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 468 | 477 | 302 | 283 | 491 | 661 | 811 | 1.006 | 1.271 | 3.045 | 4.895 | 5.279 | 4.457 | 5.269 |
| Equity | 82 | 92 | 0 | 109 | 141 | 402 | 416 | 362 | 214 | 989 | 1.139 | 837 | 1.145 | 1.392 |
| Long-term debt | 0 | 0 | 0 | 35 | 10 | 0 | 47 | 28 | 1 | 220 | 128 | 0 | 20 | 76 |
| Short-term debt | 386 | 384 | 302 | 139 | 340 | 259 | 349 | 615 | 1.057 | 1.836 | 3.623 | 4.442 | 3.289 | 3.800 |
| Total debt | 386 | 384 | 302 | 174 | 350 | 259 | 396 | 643 | 1.057 | 2.056 | 3.751 | 4.442 | 3.309 | 3.876 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2011 | — | — |
JA Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAJ INVEST ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Blom | Management | 0 companies |
| Jon Anker Johanneson | Management | 0 companies |