| Revenue | DKK 13K | -111% |
| EBITDA | DKK 13K | +111% |
| Net profit | DKK -145K | +45% |
| Total assets | DKK 327K | +132% |
| Equity | DKK -8,1M | -2% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -176 | -707 | -2.087 | -2.204 | -412 | -247 | -129 | -445 | -123 | 13 |
| Staff expenses | -157 | -157 | -861 | -958 | -63 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -333 | -1.779 | -2.948 | -3.162 | -475 | -247 | -129 | -445 | -123 | 13 |
| Depreciation & amort. | -0 | -39 | -87 | -686 | -15 | -7 | -0 | -0 | -0 | -0 |
| EBIT | -333 | -1.818 | -3.035 | -3.847 | -490 | -254 | -129 | -445 | -123 | 13 |
| Net financials | -14 | -26 | -34 | 291 | -169 | -174 | -174 | -171 | -171 | -163 |
| Profit before tax | -346 | -1.845 | -3.069 | -3.557 | -660 | -428 | -303 | -616 | -294 | -149 |
| Tax | -67 | 67 | -631 | -58 | -109 | -89 | -867 | -56 | -30 | -4 |
| Net profit | -280 | -1.911 | -2.437 | -3.499 | -550 | -339 | 564 | -560 | -264 | -145 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 563 | 915 | 1.995 | 1.099 | 563 | 583 | 1.343 | 818 | 141 | 327 |
| Equity | -154 | -840 | -3.277 | -6.776 | -7.326 | -7.665 | -7.102 | -7.662 | -7.927 | -8.072 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 717 | 1.755 | 5.272 | 7.875 | 7.890 | 8.248 | 8.444 | 8.480 | 8.068 | 8.399 |
| Total debt | 717 | 1.755 | 5.272 | 7.875 | 7.890 | 8.248 | 8.444 | 8.480 | 8.068 | 8.399 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2018 | — | — |
GB Management | Management | 2016 | — | — |
VD Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ude & inde hjælp ApS | Company | 10.0% | 5.0% | 2017 |
GEA Holding ApS | Company | 15.0% | 0.0% | 2016 |
| Individual | 100.0% | 100.0% | 2014 | |
B4 Invest ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Christian Jensen | Management | 0 companies |
| Glenn Bjerg | Management | 0 companies |
| Vibeke Damtoft Bang | Chief Executive Officer | 0 companies |
| Hans Büttner | Chairman | 0 companies |