| Revenue | DKK 796K | +12% |
| EBITDA | DKK 86K | +20231% |
| Net profit | DKK 77K | +12365% |
| Total assets | DKK 481K | +7% |
| Equity | DKK 20K | +135% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -396 | -408 | 145 | 181 | 234 | 281 | 272 | 667 | 692 | 680 | 713 | 796 |
| Staff expenses | -113 | -234 | -186 | -202 | -218 | -263 | -323 | -475 | -585 | -689 | -712 | -710 |
| EBITDA | -509 | -642 | -40 | -21 | 16 | 17 | -51 | 193 | 107 | -40 | 0 | 86 |
| Depreciation & amort. | -7 | -20 | -13 | -0 | -0 | -0 | -0 | -0 | -7 | -0 | -0 | -0 |
| EBIT | -516 | -662 | -54 | -21 | 16 | 17 | -51 | 193 | 100 | -40 | 0 | 86 |
| Net financials | -35 | -5 | -9 | -15 | -13 | -11 | -15 | -0 | -2 | 0 | 0 | -9 |
| Profit before tax | -550 | -667 | -62 | -35 | 3 | 6 | -67 | 193 | 98 | -40 | 1 | 77 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -550 | -667 | -62 | -35 | 3 | 6 | -67 | 193 | 98 | -40 | 1 | 77 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 725 | 139 | 129 | 153 | 196 | 173 | 274 | 357 | 497 | 408 | 448 | 481 |
| Equity | -470 | -1.137 | -1.199 | -1.235 | -1.232 | -1.226 | -1.293 | -116 | -18 | -58 | -57 | 20 |
| Long-term debt | 984 | 984 | 984 | 984 | 984 | 984 | 984 | 0 | 0 | 0 | 200 | 200 |
| Short-term debt | 211 | 291 | 344 | 403 | 443 | 415 | 582 | 473 | 515 | 466 | 306 | 261 |
| Total debt | 1.195 | 1.276 | 1.329 | 1.388 | 1.428 | 1.399 | 1.567 | 473 | 515 | 466 | 506 | 461 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Philip Nørgaard | Management | 0 companies |