| Revenue | DKK 4,9M | +81% |
| EBITDA | DKK -239K | +87% |
| Net profit | DKK -579K | +68% |
| Total assets | DKK 2,6M | +2% |
| Equity | DKK -4M | -17% |
| Employees | 30 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.972 | 4.363 | 3.643 | 4.507 | 5.556 | 4.162 | 3.150 | 1.894 | 2.681 | 4.851 |
| Staff expenses | -1.624 | -2.291 | -2.476 | -2.931 | -3.554 | -2.522 | -3.013 | -4.725 | -4.586 | -5.090 |
| EBITDA | 348 | 2.072 | 1.167 | 1.575 | 2.002 | 1.640 | 137 | -2.832 | -1.908 | -239 |
| Depreciation & amort. | -241 | -261 | -266 | -284 | -296 | -166 | -146 | -278 | -297 | -269 |
| EBIT | 107 | 1.811 | 900 | 1.292 | 1.706 | 1.475 | -8 | -3.110 | -2.205 | -507 |
| Net financials | -65 | 0 | -56 | -48 | -31 | 72 | 65 | -59 | -83 | -208 |
| Profit before tax | 42 | 1.733 | 844 | 1.257 | 1.716 | 1.547 | 57 | -3.169 | -2.288 | -715 |
| Tax | 9 | 55 | 187 | 281 | 381 | 346 | 13 | -695 | -500 | -136 |
| Net profit | 33 | 1.677 | 657 | 976 | 1.335 | 1.200 | 44 | -2.474 | -1.788 | -579 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.422 | 2.648 | 3.250 | 3.729 | 4.244 | 5.743 | 3.618 | 2.142 | 2.553 | 2.607 |
| Equity | 88 | 284 | 941 | 1.417 | 2.752 | 3.952 | 1.996 | -1.681 | -3.469 | -4.049 |
| Long-term debt | 0 | 34 | 217 | 290 | 403 | 330 | 0 | 0 | 0 | 481 |
| Short-term debt | 2.325 | 2.299 | 2.058 | 1.986 | 1.063 | 1.424 | 1.572 | 3.823 | 6.022 | 6.174 |
| Total debt | 2.325 | 2.333 | 2.274 | 2.276 | 1.466 | 1.754 | 1.573 | 3.823 | 6.022 | 6.656 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2022 | — | — |
TP Management | Management | 2021 | — | — |
CA Management | Management | 2021 | — | — |
TB Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JHTR INVEST ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christina Boel Reuther | Management | 0 companies |
| Troels Peter Rovsing Koch | Management | 0 companies |
| Connie Albinski | Management | 0 companies |
| Teit Boel Reuther | Management | 0 companies |