| Revenue | DKK 86K | -323% |
| EBITDA | DKK 86K | +323% |
| Net profit | DKK 67K | +320% |
| Total assets | DKK 195K | -27% |
| Equity | DKK 81K | +463% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.271 | 6.247 | 5.812 | 1.082 | 43 | -53 | 637 | 25 | -74 | -39 | 86 |
| Staff expenses | -4.088 | -6.661 | -6.064 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 183 | -414 | -253 | 1.082 | 43 | -53 | 637 | 25 | -74 | -39 | 86 |
| Depreciation & amort. | 34 | -74 | -65 | -38 | -38 | -38 | -12 | -14 | -14 | -0 | -0 |
| EBIT | 149 | -488 | -318 | 1.044 | 6 | -90 | 625 | 10 | -88 | -39 | 86 |
| Net financials | -4 | -95 | -85 | -59 | -67 | -49 | -35 | -0 | 0 | -0 | 0 |
| Profit before tax | 145 | -584 | -403 | 985 | -62 | -139 | 590 | 10 | -88 | -39 | 87 |
| Tax | 41 | -125 | 222 | -93 | -14 | -31 | 130 | 2 | -19 | -8 | 20 |
| Net profit | 104 | -459 | -625 | 1.078 | -48 | -109 | 460 | 8 | -69 | -30 | 67 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 615 | 3.164 | 2.851 | 2.917 | 2.819 | 2.760 | 832 | 396 | 426 | 266 | 195 |
| Equity | 154 | -305 | -1.275 | -197 | -245 | -354 | 106 | 114 | 45 | 14 | 81 |
| Long-term debt | 0 | 2.056 | 1.926 | 1.801 | 1.670 | 1.535 | 3 | 0 | 0 | 0 | 0 |
| Short-term debt | 461 | 1.413 | 2.200 | 1.313 | 1.394 | 1.578 | 723 | 282 | 381 | 252 | 113 |
| Total debt | 461 | 3.469 | 4.126 | 3.114 | 3.064 | 3.113 | 726 | 282 | 381 | 252 | 113 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Løvenhardt Madsen | Management | 0 companies |