| Revenue | DKK 2,4M | +27% |
| EBITDA | DKK 369K | +178% |
| Net profit | DKK 1K | +100% |
| Total assets | DKK 3M | +158% |
| Equity | DKK 17K | +101% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | 155 | 409 | 39 | 388 | 492 | 724 | 4.552 | 1.635 | 3.987 | 7.919 | 4.254 | 1.867 | 2.375 |
| Staff expenses | -0 | -204 | -286 | -238 | -361 | -435 | -698 | -3.223 | -1.841 | -1.975 | -3.346 | -2.433 | -2.343 | -2.006 |
| EBITDA | -21 | -246 | -109 | -198 | 27 | 57 | 26 | 1.330 | -205 | 2.012 | 4.573 | 1.821 | -475 | 369 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -64 | -64 | -64 | -142 | -143 | -176 | -245 |
| EBIT | -21 | -246 | -109 | -198 | 27 | 57 | 15 | 1.266 | -269 | 1.948 | 4.431 | 1.678 | -652 | 123 |
| Net financials | -0 | -0 | 13 | -3 | -22 | -14 | -16 | -44 | -8 | -14 | 38 | -475 | -1.802 | -109 |
| Profit before tax | -21 | -247 | -96 | -202 | 5 | 42 | 106 | 1.222 | -277 | 1.934 | 4.469 | 1.203 | -2.454 | 15 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 54 | 215 | -61 | 427 | 988 | 281 | -155 | 14 |
| Net profit | -21 | -247 | -96 | -202 | 5 | 42 | 53 | 1.007 | -217 | 1.507 | 3.481 | 923 | -2.299 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 61 | 721 | 733 | 43 | 69 | 45 | 1.270 | 3.299 | 1.450 | 4.076 | 9.482 | 3.807 | 1.148 | 2.965 |
| Equity | 59 | -188 | -284 | -485 | -481 | -438 | -386 | 621 | 405 | 1.912 | 5.392 | 1.015 | -1.284 | 17 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 | 909 | 1.017 | 528 | 550 | 483 | 1.656 | 2.636 | 1.020 | 2.153 | 4.079 | 2.781 | 2.414 | 2.916 |
| Total debt | 2 | 909 | 1.017 | 528 | 550 | 483 | 1.656 | 2.636 | 1.020 | 2.153 | 4.079 | 2.781 | 2.414 | 2.916 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Roholte ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Graa Rasmussen | Management | 0 companies |
| Alf Geert Fisch | Chairman | 0 companies |