| Revenue | DKK -80K | -124% |
| EBITDA | DKK -327K | -209% |
| Net profit | DKK -442K | -532% |
| Total assets | DKK 2,1M | -6% |
| Equity | DKK 10K | -99% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 130 | 229 | 240 | 75 | 129 | 391 | 178 | 257 | 507 | 330 | -80 |
| Staff expenses | -84 | -186 | -319 | -138 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 45 | 41 | -79 | -63 | 129 | 391 | 166 | 239 | 479 | 299 | -327 |
| Depreciation & amort. | -10 | -26 | -35 | -33 | -31 | -44 | -80 | -98 | -115 | -129 | -160 |
| EBIT | 35 | 14 | -114 | -97 | 98 | 347 | 86 | 140 | 364 | 170 | -487 |
| Net financials | -17 | -13 | -10 | -11 | -2 | -1 | -2 | -47 | -72 | -39 | -79 |
| Profit before tax | 19 | 2 | -124 | -108 | 96 | 346 | 84 | 93 | 292 | 131 | -566 |
| Tax | 6 | -1 | -27 | -24 | 22 | 76 | 19 | 21 | 58 | 29 | -125 |
| Net profit | 13 | 3 | -97 | -84 | 74 | 270 | 65 | 72 | 234 | 102 | -442 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 546 | 515 | 484 | 389 | 764 | 1.162 | 1.512 | 2.081 | 2.374 | 2.266 | 2.129 |
| Equity | 63 | 65 | -32 | -116 | -42 | 228 | 293 | 365 | 600 | 702 | 10 |
| Long-term debt | 337 | 337 | 427 | 443 | 498 | 516 | 511 | 535 | 604 | 567 | 596 |
| Short-term debt | 133 | 92 | 89 | 62 | 308 | 362 | 646 | 1.120 | 1.117 | 915 | 1.523 |
| Total debt | 470 | 429 | 516 | 505 | 806 | 878 | 1.156 | 1.655 | 1.721 | 1.482 | 2.118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2019 | — | — |
JG Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Steen Jakobsen Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Jakobsen | Management | 0 companies |
| Jacob Gaarde Svenningsen | Management | 0 companies |