| Revenue | DKK 375K | -22% |
| EBITDA | DKK 375K | -22% |
| Net profit | DKK 323K | -33% |
| Total assets | DKK 38K | -92% |
| Equity | DKK -3,2M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -43 | -12 | -12 | -13 | -13 | -13 | -14 | -14 | -44 | 584 | 888 | 352 | 482 | 375 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -43 | -12 | -12 | -13 | -13 | -13 | -14 | -14 | -44 | 584 | 888 | 352 | 482 | 375 |
| Depreciation & amort. | -107 | -107 | -107 | -107 | -107 | -107 | -107 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -150 | -119 | -119 | -120 | -120 | -120 | -121 | -14 | -44 | 584 | 888 | 352 | 482 | 375 |
| Net financials | -293 | -2.534 | -1.594 | -1.996 | 1.626 | 219 | -239 | -1.586 | 1.391 | 0 | -1 | 0 | 0 | -0 |
| Profit before tax | -443 | -2.653 | -1.713 | -2.116 | 1.507 | 99 | -359 | -1.600 | 1.347 | 584 | 887 | 352 | 482 | 375 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 52 |
| Net profit | -443 | -2.653 | -1.713 | -2.116 | 1.507 | 99 | -359 | -1.600 | 1.347 | 584 | 887 | 352 | 482 | 323 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.610 | 1.715 | 703 | 325 | 2.020 | 2.420 | 2.380 | 1.113 | 8 | 333 | 93 | 4 | 476 | 38 |
| Equity | -363 | -3.016 | -4.729 | -6.845 | -5.338 | -5.239 | -5.598 | -7.198 | -5.851 | -5.267 | -4.380 | -4.028 | -3.546 | -3.222 |
| Long-term debt | 0 | 3.200 | 4.900 | 5.550 | 5.550 | 5.550 | 5.700 | 5.700 | 0 | 5.436 | 4.360 | 4.020 | 3.960 | 3.140 |
| Short-term debt | 2.972 | 1.531 | 532 | 839 | 1.808 | 2.109 | 2.279 | 2.611 | 5.859 | 164 | 112 | 13 | 61 | 120 |
| Total debt | 2.972 | 4.731 | 5.432 | 6.389 | 7.358 | 7.659 | 7.979 | 8.311 | 5.859 | 5.601 | 4.472 | 4.033 | 4.021 | 3.260 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MR & CO. ApS | Company | 50.0% | 50.0% | 2012 |
SALVEO HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Panduro | Management | 0 companies |
| Michael Raffnsøe | Board of Directors | 0 companies |