| Revenue | DKK -21K | -36% |
| EBITDA | DKK -2,7M | +88% |
| Net profit | DKK -27,3M | -29% |
| Total assets | DKK 15,8M | -61% |
| Equity | DKK -24,3M | -928% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.248 | -63 | — | -17 | -55 | -34 | -31 | -25 | -39 | -33 | -33 | -21 |
| Staff expenses | -22.382 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5.199 | -63 | -73 | -17 | -55 | -34 | -31 | -25 | -39 | -33 | -21.245 | -2.654 |
| Depreciation & amort. | -15.309 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20.508 | -63 | -73 | -17 | -55 | -34 | -31 | -25 | -39 | -33 | -21.245 | -2.654 |
| Net financials | 3.454 | -20.854 | -22.084 | -195.887 | 10.394 | -1.438 | -5.741 | 1.924 | -235 | -167 | 170 | -24.607 |
| Profit before tax | -17.054 | -20.917 | -22.157 | -195.904 | 10.339 | -1.472 | -5.772 | 1.899 | -274 | -200 | -21.075 | -27.261 |
| Tax | -2.287 | -0 | -0 | -0 | -0 | -324 | -0 | -0 | -0 | -0 | 1 | -0 |
| Net profit | -14.767 | -20.917 | -22.157 | -195.904 | 10.339 | -1.148 | -5.772 | 1.899 | -274 | -200 | -21.076 | -27.261 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 276.537 | 220.654 | 220.654 | 53.000 | 59.000 | 59.399 | 57.846 | 56.804 | 58.819 | 60.878 | 40.445 | 15.789 |
| Equity | 72.548 | 72.179 | 50.022 | -145.882 | 5.512 | 4.364 | -1.408 | 24.490 | 24.216 | 24.015 | 2.939 | -24.321 |
| Long-term debt | 303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 181.731 | 148.475 | 170.632 | 198.882 | 53.488 | 55.035 | 59.254 | 32.314 | 34.603 | 36.863 | 37.506 | 40.110 |
| Total debt | 182.034 | 148.475 | 170.632 | 198.882 | 53.488 | 55.035 | 59.254 | 32.314 | 34.603 | 36.863 | 37.506 | 40.110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2019 | — | — |
KJ Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jeffery Paul Neunsinger | Management | 0 companies |
| Klas Jonas Bringle | Management | 0 companies |
| Kristoffer Tromholt Saxild | Chairman | 0 companies |
| Justin Cho | Chairman | 0 companies |
| Scott Edward Roessler | Chairman | 0 companies |