| Revenue | DKK -85K | +45% |
| EBITDA | DKK -85K | -28% |
| Net profit | DKK -61K | -75% |
| Total assets | DKK 285K | -34% |
| Equity | DKK 22K | -90% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -42 | 2.154 | 2.244 | 1.542 | 2.398 | 2.698 | 2.266 | 1.311 | 3.778 | 3.299 | -59 | -85 |
| Staff expenses | -58 | -2.010 | -1.605 | -1.294 | -1.761 | -2.817 | -2.289 | -2.029 | -2.804 | -2.764 | -8 | -0 |
| EBITDA | -100 | 143 | 639 | 249 | 637 | -119 | -23 | -718 | 974 | 346 | -66 | -85 |
| Depreciation & amort. | -31 | -189 | -199 | -201 | -49 | -146 | -150 | -237 | -153 | -170 | -0 | -0 |
| EBIT | -131 | -45 | 440 | 48 | 588 | -265 | -174 | -954 | 822 | 175 | -66 | -85 |
| Net financials | -18 | -47 | -41 | -22 | -8 | -7 | -21 | -48 | -46 | -17 | 31 | 24 |
| Profit before tax | -149 | -92 | 398 | 25 | 580 | -272 | -195 | -1.003 | 776 | 158 | -35 | -61 |
| Tax | -37 | -19 | 91 | 6 | 130 | -60 | -39 | -221 | 172 | 35 | -0 | -0 |
| Net profit | -113 | -74 | 307 | 19 | 451 | -212 | -156 | -782 | 604 | 123 | -35 | -61 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.249 | 1.386 | 1.523 | 944 | 1.126 | 1.090 | 1.493 | 1.339 | 1.262 | 825 | 432 | 285 |
| Equity | -33 | -106 | 201 | 220 | 671 | 459 | 303 | -479 | 125 | 248 | 213 | 22 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 926 | 597 | 0 | 0 | 0 |
| Short-term debt | 1.281 | 1.493 | 1.288 | 700 | 432 | 607 | 1.160 | 892 | 491 | 577 | 220 | 263 |
| Total debt | 1.281 | 1.493 | 1.288 | 700 | 432 | 607 | 1.169 | 1.818 | 1.088 | 577 | 220 | 263 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Management | Management | 2013 | — | — |
KG Management | Management | 2013 | — | — |
PA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JENSEN-RASMUSSEN HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Raae Rasmussen | Management | 0 companies |
| Kasper Georg Jensen | Management | 0 companies |
| Peter Altenburg | Management | 0 companies |