| Revenue | DKK 308K | +5% |
| EBITDA | DKK 4K | -44% |
| Net profit | DKK 3K | -43% |
| Total assets | DKK 999K | -14% |
| Equity | DKK 359K | +1% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -458 | 125 | 645 | 763 | 594 | 935 | 766 | 765 | 633 | 684 | 552 | 294 | 308 |
| Staff expenses | -0 | -213 | -529 | -646 | -647 | -700 | -549 | -429 | -486 | -668 | -546 | -287 | -304 |
| EBITDA | -641 | -88 | 116 | 117 | -53 | 235 | 217 | 335 | 147 | 16 | 5 | 7 | 4 |
| Depreciation & amort. | -0 | -0 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -0 | -0 | -0 | -0 |
| EBIT | -641 | -88 | 113 | 114 | -56 | 232 | 214 | 332 | 144 | 16 | 5 | 7 | 4 |
| Net financials | -39 | -17 | -15 | -20 | -8 | -1 | -0 | -2 | -4 | -2 | 1 | -0 | 0 |
| Profit before tax | -680 | -105 | 99 | 94 | -64 | 231 | 214 | 331 | 139 | 14 | 6 | 7 | 4 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 5 | 76 | 31 | 3 | 1 | 1 | 1 |
| Net profit | -680 | -105 | 99 | 94 | -64 | 231 | 209 | 255 | 109 | 11 | 5 | 5 | 3 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 329 | 302 | 839 | 799 | 836 | 1.001 | 886 | 1.447 | 1.451 | 1.354 | 1.446 | 1.161 | 999 |
| Equity | -375 | -480 | -381 | -287 | -352 | -120 | 89 | 343 | 452 | 406 | 411 | 356 | 359 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 704 | 782 | 1.220 | 1.086 | 1.188 | 1.121 | 797 | 1.104 | 999 | 948 | 1.035 | 805 | 640 |
| Total debt | 704 | 782 | 1.220 | 1.086 | 1.188 | 1.121 | 797 | 1.104 | 999 | 948 | 1.035 | 805 | 640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2012 | — | — |
PC | Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Nysten | Management | 0 companies |
| Peder Christian Pedersen | Audit | 0 companies |