| Revenue | DKK 4,9M | +74% |
| EBITDA | DKK 740K | +206% |
| Net profit | DKK -419K | +83% |
| Total assets | DKK 8,2M | +17% |
| Equity | DKK -22,1M | -2% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -512 | -787 | -682 | -1.098 | 576 | -92 | 2.382 | 3.822 | 4.662 | 2.822 | 4.906 |
| Staff expenses | -467 | -627 | -547 | -1.508 | -2.860 | -2.376 | -3.015 | -3.659 | -3.468 | -3.518 | -4.167 |
| EBITDA | -979 | -1.415 | -1.229 | -2.606 | -2.284 | -2.469 | -633 | 163 | 1.194 | -696 | 740 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -451 | -451 | -451 | -451 | -451 | -55 | -55 |
| EBIT | -979 | -1.415 | -1.229 | -2.606 | -2.735 | -2.919 | -1.084 | -287 | 744 | -751 | 685 |
| Net financials | -1 | -25 | -54 | -713 | -1.158 | -2.194 | -1.705 | -2.270 | -2.137 | -2.054 | -1.061 |
| Profit before tax | -980 | -1.440 | -1.283 | -3.319 | -3.893 | -5.113 | -2.789 | -2.558 | -1.394 | -2.804 | -377 |
| Tax | -228 | -317 | -282 | -582 | -642 | -709 | -444 | -19 | -70 | -272 | 43 |
| Net profit | -751 | -1.123 | -1.001 | -2.737 | -3.251 | -4.404 | -2.345 | -2.539 | -1.324 | -2.532 | -419 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 416 | 721 | 671 | 1.038 | 3.640 | 3.863 | 4.938 | 6.412 | 6.990 | 6.998 | 8.216 |
| Equity | -601 | -1.724 | -2.725 | -5.462 | -8.712 | -12.911 | -15.257 | -17.795 | -19.119 | -21.652 | -22.071 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 492 | 287 | 287 | 306 | 306 | 327 |
| Short-term debt | 1.017 | 2.445 | 3.396 | 5.892 | 10.342 | 13.191 | 15.537 | 17.793 | 17.971 | 18.945 | 19.991 |
| Total debt | 1.017 | 2.445 | 3.396 | 5.892 | 10.342 | 13.683 | 15.824 | 18.079 | 18.277 | 19.251 | 20.318 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2014 | — | — |
JP Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RISBO HOLDING ApS | Company | 25.0% | 5.0% | 2018 |
AKTIESELSKABET AF 15.06.1979 | Company | 25.0% | 66.7% | 2014 |
| Individual | 25.0% | 5.0% | 2018 | |
Claus Neesgaard Holding ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Peter Marinus Antonius van Amerongen | Management | 0 companies |
| Johan Peter Lyngdorf | Management | 0 companies |