| Revenue | DKK -167K | -35% |
| EBITDA | DKK -237K | +37% |
| Net profit | DKK 152K | +280% |
| Total assets | DKK 26,4M | +6% |
| Equity | DKK 8,5M | +2% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 121 | 13 | -477 | -1.123 | 267 | -96 | 13 | 675 | 478 | 1.610 | -257 | -167 |
| Staff expenses | -186 | -38 | -0 | -18 | -103 | -1 | -0 | -0 | -1 | -110 | -121 | -70 |
| EBITDA | -65 | -26 | -477 | -1.142 | 164 | -96 | 13 | 675 | 477 | 1.500 | -378 | -237 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -228 | -294 | -225 | -181 | -171 |
| EBIT | -65 | -26 | -477 | -1.142 | 164 | -96 | -8 | 447 | 183 | 1.275 | -559 | -408 |
| Net financials | -0 | -4 | 0 | -0 | -8 | -91 | -299 | -408 | -385 | 323 | 619 | 781 |
| Profit before tax | -65 | -30 | -477 | -1.142 | 156 | -187 | -308 | 39 | -202 | 1.599 | 60 | 373 |
| Tax | -13 | -7 | -101 | 92 | 7 | -0 | -0 | -329 | 131 | 335 | 20 | 220 |
| Net profit | -52 | -23 | -376 | -1.234 | 149 | -187 | -308 | 368 | -333 | 1.264 | 40 | 152 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70 | 33 | 225 | 280 | 1.920 | 10.086 | 34.090 | 50.193 | 27.789 | 18.631 | 25.015 | 26.394 |
| Equity | 48 | 25 | -351 | -1.442 | -1.293 | -1.480 | -1.788 | 7.180 | 6.847 | 8.111 | 8.307 | 8.459 |
| Long-term debt | 0 | 0 | 602 | 1.280 | 3.213 | 11.414 | 35.225 | 32.133 | 14.994 | 10.057 | 16.309 | 16.737 |
| Short-term debt | 22 | 8 | -26 | 441 | 0 | 151 | 653 | 10.880 | 5.948 | 463 | 399 | 1.198 |
| Total debt | 22 | 8 | 576 | 1.722 | 3.213 | 11.566 | 35.878 | 43.013 | 20.942 | 10.520 | 16.708 | 17.935 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2013 | — | — |
AJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
SB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JESPER SCHOU HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
TISCOE ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Schou-Kocher | Management | 0 companies |
| Andrew James Tiscoe | Chief Executive Officer | 0 companies |
| Sissel Brok | Management | 0 companies |