| Revenue | DKK 207K | +88% |
| EBITDA | DKK 55K | -50% |
| Net profit | DKK 35K | -56% |
| Total assets | DKK 205K | +27% |
| Equity | DKK 158K | +28% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 91 | 132 | 119 | 63 | 98 | 27 | 148 | 141 | -5 | 110 | 207 |
| Staff expenses | -67 | -133 | -85 | -91 | -73 | -30 | -68 | -125 | -4 | -1 | -152 |
| EBITDA | 24 | -1 | 35 | -28 | 25 | -2 | 80 | 16 | -8 | 109 | 55 |
| Depreciation & amort. | -0 | -2 | -5 | -5 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 24 | -3 | 30 | -33 | 22 | -2 | 80 | 16 | -8 | 109 | 55 |
| Net financials | -3 | -4 | -4 | -4 | -4 | -5 | -3 | -6 | -7 | -7 | -8 |
| Profit before tax | 22 | -6 | 26 | -37 | 18 | -7 | 76 | 11 | -16 | 103 | 47 |
| Tax | 5 | -1 | 6 | -8 | 4 | -1 | 17 | 3 | -3 | 24 | 12 |
| Net profit | 16 | -5 | 20 | -29 | 14 | -6 | 60 | 7 | -13 | 79 | 35 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32 | 45 | 56 | 28 | 43 | 28 | 109 | 131 | 64 | 162 | 205 |
| Equity | 16 | 11 | 31 | 2 | 16 | 10 | 70 | 77 | 44 | 123 | 158 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16 | 34 | 23 | 27 | 27 | 18 | 39 | 54 | 20 | 39 | 47 |
| Total debt | 16 | 34 | 23 | 27 | 27 | 18 | 39 | 54 | 20 | 39 | 47 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Jan Jensen | Management | 0 companies |