| Revenue | DKK 2,4M | +43% |
| EBITDA | DKK 2,4M | +43% |
| Net profit | DKK 2M | +47% |
| Total assets | DKK 4,5M | +14% |
| Equity | DKK 3,5M | +124% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.297 | -1.199 | — | -2.029 | 69 | 149 | 1.189 | 90 | 692 | 699 | 1.684 | 2.401 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.297 | -1.199 | -2.960 | -2.029 | 69 | -151 | 275 | 90 | 692 | 699 | 1.684 | 2.401 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.297 | -1.199 | -2.960 | -2.029 | 69 | -151 | 275 | 90 | 692 | 699 | 1.684 | 2.401 |
| Net financials | -9 | -15 | -80 | -58 | -48 | -93 | -162 | -82 | -33 | -15 | 18 | 23 |
| Profit before tax | -2.305 | -1.214 | -3.040 | -2.086 | 22 | -244 | 113 | 8 | 659 | 684 | 1.702 | 2.424 |
| Tax | -562 | -309 | -642 | -469 | 33 | -50 | 25 | -8 | 155 | 151 | 374 | 471 |
| Net profit | -1.743 | -905 | -2.398 | -1.617 | -12 | -194 | 88 | 16 | 504 | 534 | 1.327 | 1.953 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 575 | 325 | 1.096 | 1.508 | 2.716 | 2.351 | 2.758 | 2.578 | 3.108 | 3.493 | 3.905 | 4.461 |
| Equity | 132 | -90 | 934 | -683 | -695 | -889 | -801 | -785 | -281 | 253 | 1.580 | 3.533 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 443 | 416 | 162 | 2.191 | 3.411 | 3.240 | 3.559 | 3.363 | 3.389 | 3.240 | 2.109 | 929 |
| Total debt | 443 | 416 | 162 | 2.191 | 3.411 | 3.240 | 3.559 | 3.363 | 3.389 | 3.240 | 2.109 | 929 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BENJAMIN CAPITAL ApS | Company | 66.7% | 66.7% | 2015 |
| Individual | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Laursen | Management | 0 companies |