| Revenue | DKK 193K | -9% |
| EBITDA | DKK -515K | +47% |
| Net profit | DKK -575K | +35% |
| Total assets | DKK 2,9M | -15% |
| Equity | DKK -3,2M | -22% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 153 | 130 | 349 | 23 | 474 | 270 | 461 | 367 | -144 | 212 | 193 |
| Staff expenses | -0 | -0 | -0 | -115 | -369 | -571 | -360 | -1.197 | -1.563 | -1.178 | -708 |
| EBITDA | -68 | 130 | 349 | -92 | 105 | -302 | 102 | -830 | -1.707 | -966 | -515 |
| Depreciation & amort. | -9 | -37 | -28 | -26 | -31 | -36 | -43 | -23 | -40 | -49 | -25 |
| EBIT | -78 | 94 | 322 | -117 | 74 | -337 | 59 | -853 | -1.747 | -1.015 | -540 |
| Net financials | -3 | -10 | -7 | -13 | -33 | -31 | -20 | -16 | -51 | -110 | -176 |
| Profit before tax | -80 | 84 | 315 | -131 | 40 | -368 | 39 | -869 | -1.798 | -1.126 | -715 |
| Tax | -17 | 18 | 69 | -28 | 10 | -81 | 14 | -258 | -393 | -243 | -141 |
| Net profit | -63 | 65 | 246 | -103 | 31 | -288 | 26 | -611 | -1.405 | -883 | -575 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 222 | 469 | 796 | 846 | 1.039 | 1.249 | 2.142 | 3.569 | 3.919 | 3.361 | 2.857 |
| Equity | 87 | 152 | 398 | 295 | 326 | 38 | 564 | -365 | -1.770 | -2.652 | -3.227 |
| Long-term debt | 0 | 0 | 0 | 0 | 514 | 455 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 135 | 317 | 398 | 550 | 200 | 756 | 1.577 | 3.934 | 5.688 | 6.013 | 6.084 |
| Total debt | 135 | 317 | 398 | 550 | 713 | 1.210 | 1.577 | 3.934 | 5.688 | 6.013 | 6.084 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Management | Management | 2025 | — | — |
CJ Management | Management | 2014 | — | — |
MS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Junta Holding ApS | Company | 100.0% | 100.0% | 2025 |
WIBERG ApS | Company | 15.0% | 15.0% | 2015 |
| Individual | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tore Gynther | Management | 0 companies |
| Christopher Johan Mose Melin | Management | 0 companies |
| Morten Sylvest-Noer | Management | 0 companies |