| Revenue | DKK 1,3M | +701% |
| EBITDA | DKK 923K | +469% |
| Net profit | DKK 40K | -85% |
| Total assets | DKK 6,3M | +20% |
| Equity | DKK 734K | -22% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 128 | 0 | -2 | 32 | 82 | 68 | 48 | -21 | 1.101 | 4 | 162 | 1.300 |
| Staff expenses | -0 | -143 | -21 | -0 | -313 | -371 | -208 | -0 | -0 | -0 | -0 | -0 | -377 |
| EBITDA | -2 | -16 | -21 | -2 | -432 | -563 | -525 | -21 | -21 | 1.101 | 4 | 162 | 923 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -442 | -995 |
| EBIT | -2 | -16 | -21 | -2 | -432 | -563 | -525 | -21 | -21 | 1.101 | 4 | -280 | -72 |
| Net financials | 10 | 14 | 13 | 28 | 502 | 590 | 574 | 80 | 108 | -957 | 161 | 625 | 124 |
| Profit before tax | 8 | -2 | -8 | 26 | 70 | 27 | 49 | 59 | 87 | 144 | 165 | 345 | 53 |
| Tax | 2 | 0 | -0 | 4 | 16 | 6 | 11 | 14 | 0 | -0 | 24 | 76 | 13 |
| Net profit | 6 | -2 | -8 | 22 | 55 | 21 | 38 | 46 | 87 | 144 | 141 | 269 | 40 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 323 | 332 | 312 | 1.311 | 7.973 | 8.472 | 6.624 | 8.701 | 8.476 | 9.129 | 10.639 | 5.234 | 6.288 |
| Equity | 321 | 320 | 312 | 335 | 389 | 410 | 448 | 494 | 581 | 725 | 750 | 940 | 734 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 | 12 | 0 | 977 | 7.583 | 8.062 | 6.176 | 8.207 | 7.895 | 8.403 | 9.889 | 4.294 | 5.554 |
| Total debt | 2 | 12 | 0 | 977 | 7.583 | 8.062 | 6.176 | 8.207 | 7.895 | 8.403 | 9.889 | 4.294 | 5.554 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
Bilcom A/S | Company | 90.0% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Nygaard | Founder | 0 companies |