| Revenue | DKK 640K | -12% |
| EBITDA | DKK 308K | -45% |
| Net profit | DKK -68K | -142% |
| Total assets | DKK 2,8M | -8% |
| Equity | DKK 133K | -34% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 183 | -24 | 4 | -6 | -3 | 0 | -2 | -2 | -66 | 524 | 731 | 640 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -174 | -332 |
| EBITDA | 183 | -24 | 4 | -6 | -3 | 0 | -2 | -2 | -66 | 524 | 557 | 308 |
| Depreciation & amort. | -180 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -104 | -328 | -329 | -348 |
| EBIT | 2 | -24 | 4 | -6 | -3 | 0 | -2 | -2 | -170 | 196 | 228 | -40 |
| Net financials | -12 | 1 | 2 | -3 | 2 | 2 | 3 | 3 | -23 | -57 | -23 | -45 |
| Profit before tax | -10 | -23 | 6 | -9 | -2 | 2 | 1 | 1 | -193 | 139 | 205 | -85 |
| Tax | -2 | -5 | 1 | -1 | -0 | 1 | 0 | 0 | -42 | 31 | 45 | -17 |
| Net profit | -7 | -18 | 5 | -8 | -1 | 2 | 1 | 1 | -150 | 109 | 160 | -68 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 333 | 69 | 64 | 61 | 57 | 88 | 84 | 85 | 2.724 | 3.332 | 3.055 | 2.807 |
| Equity | 73 | 54 | 59 | 51 | 50 | 82 | 82 | 83 | -67 | 41 | 201 | 133 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.800 | 2.851 | 2.379 | 2.433 |
| Short-term debt | 260 | 15 | 5 | 10 | 8 | 6 | 1 | 3 | 938 | 387 | 441 | 221 |
| Total debt | 260 | 15 | 5 | 10 | 8 | 6 | 1 | 3 | 2.738 | 3.238 | 2.820 | 2.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2022 | — | — |
KO Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NAVIJO HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
Fantus ApS | Company | 33.3% | 33.3% | 2024 |
JLC Invest ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Westphal Frederiksen | Management | 0 companies |
| Kenneth Ohlendorff | Management | 0 companies |