| Revenue | DKK 1,9M | +11% |
| EBITDA | DKK 507K | -7% |
| Net profit | DKK 397K | +1% |
| Total assets | DKK 1,2M | -37% |
| Equity | DKK 1,1M | +0% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.007 | 145 | -142 | 665 | 60 | 403 | 1.814 | 993 | 599 | 1.690 | 1.880 |
| Staff expenses | -921 | -310 | -117 | -419 | -69 | -291 | -883 | -784 | -368 | -1.146 | -1.373 |
| EBITDA | 86 | -165 | -259 | 246 | -8 | 112 | 930 | 209 | 230 | 544 | 507 |
| Depreciation & amort. | -56 | -137 | -72 | -66 | -0 | -0 | -0 | -0 | -0 | -24 | -0 |
| EBIT | 30 | -302 | -331 | 181 | -8 | 112 | 930 | 209 | 230 | 520 | 507 |
| Net financials | -3 | -5 | -30 | -41 | -18 | -28 | -36 | -43 | -37 | -18 | 2 |
| Profit before tax | 28 | -307 | -361 | 139 | -26 | 84 | 894 | 166 | 193 | 503 | 509 |
| Tax | 7 | -66 | 57 | -2 | -0 | -0 | 112 | 39 | 43 | 111 | 112 |
| Net profit | 21 | -241 | -418 | 142 | -26 | 84 | 782 | 127 | 150 | 391 | 397 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.414 | 974 | 586 | 872 | 179 | 394 | 1.527 | 1.490 | 1.741 | 1.945 | 1.222 |
| Equity | 71 | -170 | -588 | -446 | -472 | -388 | 394 | 521 | 671 | 1.063 | 1.059 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.337 | 1.144 | 1.174 | 1.319 | 651 | 783 | 1.133 | 970 | 1.070 | 883 | 162 |
| Total debt | 1.337 | 1.144 | 1.174 | 1.319 | 651 | 783 | 1.133 | 970 | 1.070 | 883 | 162 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRAAE INVEST ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Graae | Management | 0 companies |