| Revenue | DKK 3M | -7% |
| EBITDA | DKK 20K | -79% |
| Net profit | DKK 0 | — |
| Total assets | DKK 1,6M | -9% |
| Equity | DKK 503K | +1% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.871 | 3.940 | 2.450 | 4.712 | 4.506 | 5.867 | 4.459 | 2.900 | 2.831 | 3.241 | 3.023 |
| Staff expenses | -2.636 | -3.749 | -2.250 | -4.588 | -4.362 | -5.692 | -4.405 | -2.880 | -2.783 | -3.145 | -3.003 |
| EBITDA | 234 | 191 | 200 | 124 | 145 | 174 | 54 | 19 | 48 | 96 | 20 |
| Depreciation & amort. | -67 | -75 | -99 | -104 | -104 | -31 | -37 | -13 | -4 | -2 | -0 |
| EBIT | 167 | 116 | 100 | 20 | 40 | 143 | 18 | 6 | 44 | 94 | 20 |
| Net financials | -44 | -45 | -28 | -20 | -40 | -34 | -18 | -6 | -44 | -94 | -22 |
| Profit before tax | 123 | 71 | 72 | 0 | 0 | 109 | 0 | 0 | 0 | 0 | 0 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 123 | 71 | 72 | 0 | 0 | 109 | 0 | 0 | 0 | 0 | 0 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.073 | 1.882 | 959 | 2.699 | 2.473 | 3.820 | 2.990 | 1.381 | 1.391 | 1.810 | 1.642 |
| Equity | 248 | 319 | 391 | 391 | 391 | 500 | 500 | 500 | 500 | 500 | 503 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 826 | 1.563 | 569 | 2.308 | 2.082 | 3.320 | 2.490 | 881 | 891 | 1.310 | 1.139 |
| Total debt | 826 | 1.563 | 569 | 2.308 | 2.082 | 3.320 | 2.490 | 881 | 891 | 1.310 | 1.139 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Founder | Founder | 2013 | — | — |
MC Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Løj Holt | Founder | 0 companies |
| Mads Christian Høj | Founder | 0 companies |
| Michael Christian Hyrup Carsted Rosenberg | Board of Directors | 0 companies |
| Steen Klein | Board of Directors | 0 companies |