| Revenue | DKK 65K | -169% |
| EBITDA | DKK 65K | +169% |
| Net profit | DKK 53K | +166% |
| Total assets | DKK 617K | +0% |
| Equity | DKK -253K | +17% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 964 | 1.053 | 1.064 | 1.041 | 1.130 | 939 | 1.295 | 1.525 | 1.781 | -163 | -94 | 65 |
| Staff expenses | -921 | -1.088 | -1.078 | -912 | -1.016 | -931 | -1.103 | -1.313 | -2.129 | -0 | -0 | -0 |
| EBITDA | -43 | 35 | 14 | 129 | 108 | 8 | 192 | 212 | -348 | -163 | -94 | 65 |
| Depreciation & amort. | -0 | -0 | -0 | -40 | -40 | -40 | -40 | -48 | -8 | -8 | -0 | -0 |
| EBIT | -43 | 35 | 14 | 89 | 68 | -32 | 152 | 164 | -356 | -171 | -94 | 65 |
| Net financials | 8 | 14 | 16 | -27 | -32 | -33 | -30 | -23 | -31 | -5 | -26 | -22 |
| Profit before tax | -20 | 21 | 5 | 62 | 37 | -64 | 121 | 141 | -387 | -176 | -120 | 43 |
| Tax | 15 | 4 | 4 | 5 | 8 | -13 | 30 | 31 | 6 | -89 | -40 | -10 |
| Net profit | -36 | 17 | 1 | 57 | 29 | -51 | 91 | 110 | -393 | -87 | -79 | 53 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 885 | 1.168 | 737 | 1.071 | 1.076 | 1.156 | 1.005 | 1.349 | 1.931 | 871 | 614 | 617 |
| Equity | 116 | 99 | 97 | 154 | 133 | 52 | 143 | 253 | -140 | -226 | -306 | -253 |
| Long-term debt | 0 | 0 | 0 | 393 | 393 | 339 | 283 | 310 | 141 | 85 | 29 | 0 |
| Short-term debt | 769 | 1.069 | 640 | 523 | 541 | 765 | 578 | 786 | 1.930 | 1.009 | 888 | 870 |
| Total debt | 769 | 1.069 | 640 | 917 | 935 | 1.104 | 861 | 1.096 | 2.071 | 1.095 | 918 | 870 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FW Management | Management | 2015 | — | — |
JE Management | Management | 2012 | — | — |
MJ Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CC Jakobsen Aps | Company | 100.0% | 100.0% | 2021 |
Freecamp Aps | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Willum Petersen | Management | 0 companies |
| Jørgen Esben Didriksen | Management | 0 companies |
| Magnus Jakobsen | Management | 0 companies |