| Revenue | DKK -9K | -48% |
| EBITDA | DKK -9K | +48% |
| Net profit | DKK -59K | +12% |
| Total assets | DKK 54K | -48% |
| Equity | DKK -317K | -23% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -46 | -29 | -17 | -2 | -17 | -22 | -19 | -18 | -9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -43 | -63 | -43 | -17 | -2 | -17 | -22 | -19 | -18 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -50 | -50 | -50 | -50 | -50 | -50 | -50 |
| EBIT | -43 | -63 | -43 | -66 | -51 | -67 | -72 | -69 | -67 | -59 |
| Net financials | -1 | -2 | -2 | -2 | -0 | -0 | -0 | 65 | -0 | -0 |
| Profit before tax | -44 | -65 | -45 | -68 | -52 | -67 | -72 | -3 | -67 | -59 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -44 | -65 | -45 | -68 | -52 | -67 | -72 | -3 | -67 | -59 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 484 | 474 | 416 | 373 | 318 | 261 | 204 | 156 | 105 | 54 |
| Equity | 181 | 117 | 71 | 3 | -48 | -115 | -187 | -190 | -258 | -317 |
| Long-term debt | 0 | 0 | 320 | 287 | 287 | 287 | 287 | 287 | 287 | 287 |
| Short-term debt | 303 | 358 | 25 | 82 | 79 | 89 | 104 | 60 | 75 | 84 |
| Total debt | 303 | 358 | 345 | 369 | 366 | 376 | 391 | 347 | 362 | 371 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW | Founder | 2014 | — | — |
JM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTELLIGENT MANAGEMENT SOLUTIONS ApS | Company | 25.0% | 25.0% | 2014 |
| Individual | 25.0% | 25.0% | 2021 | |
STONES ApS | Company | 25.0% | 25.0% | 2014 |
JAMA HOLDING AALBORG ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Wolf Olov Johannsen | Founder | 0 companies |
| Jan Michael Madsen | Management | 0 companies |