| Revenue | DKK 732K | +53% |
| EBITDA | DKK -18K | +92% |
| Net profit | DKK -50K | +78% |
| Total assets | DKK 2,5M | +10% |
| Equity | DKK -438K | -13% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 502 | 742 | 1.277 | 1.235 | 841 | 799 | 1.109 | 911 | 839 | 694 | 480 | 732 |
| Staff expenses | -984 | -878 | -1.190 | -1.219 | -865 | -840 | -1.021 | -941 | -993 | -788 | -692 | -750 |
| EBITDA | -482 | -136 | 88 | 16 | -24 | -41 | 89 | -30 | -154 | -95 | -212 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -39 |
| EBIT | -482 | -136 | 88 | 16 | -24 | -41 | 89 | -30 | -154 | -95 | -212 | -57 |
| Net financials | 147 | 233 | 5 | 15 | -7 | -49 | 13 | -23 | 1 | -41 | -20 | 7 |
| Profit before tax | -335 | 97 | 93 | 31 | -31 | -90 | 102 | -53 | -154 | -136 | -232 | -50 |
| Tax | -0 | -0 | -0 | -0 | -0 | -17 | 23 | -6 | -42 | 10 | -0 | -0 |
| Net profit | -335 | 97 | 93 | 31 | -31 | -73 | 79 | -46 | -112 | -146 | -232 | -50 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 501 | 882 | 1.441 | 1.604 | 1.703 | 1.556 | 1.974 | 2.105 | 2.303 | 2.374 | 2.307 | 2.541 |
| Equity | -175 | -78 | 15 | 45 | 14 | 69 | 147 | 101 | -11 | -156 | -388 | -438 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 45 | 45 | 0 | 0 |
| Short-term debt | 676 | 959 | 1.426 | 1.559 | 1.688 | 1.487 | 1.827 | 1.960 | 2.269 | 2.486 | 2.695 | 2.979 |
| Total debt | 676 | 959 | 1.426 | 1.559 | 1.688 | 1.487 | 1.827 | 2.005 | 2.314 | 2.531 | 2.695 | 2.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2017 | — | — |
TN Management | Management | 2012 | — | — |
BC Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B.M.M HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
JSK HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Erik Nørskov Sørensen | Management | 0 companies |
| Tine Nørskov Sørensen | Management | 0 companies |
| Børge Christensen | Chief Executive Officer | 0 companies |