| Revenue | DKK -21K | +229% |
| EBITDA | DKK -21K | -229% |
| Net profit | DKK -4,9M | -76192% |
| Total assets | DKK 1,1M | -81% |
| Equity | DKK 934K | -84% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.785 | -2.844 | -4.307 | -3.990 | -7.002 | -385 | 6.006 | -74 | -6 | -21 |
| Staff expenses | -0 | -0 | -493 | -459 | -1.215 | -107 | -21 | -0 | -0 | -0 |
| EBITDA | -2.785 | -2.844 | -4.800 | -4.449 | -8.217 | -492 | 5.985 | -74 | -6 | -21 |
| Depreciation & amort. | -0 | -9 | -9 | -9 | -9 | -9 | -0 | -0 | -0 | -0 |
| EBIT | -2.785 | -2.853 | -4.809 | -4.458 | -8.226 | -501 | 5.985 | -74 | -6 | -21 |
| Net financials | -10 | 0 | 0 | -11 | -107 | -225 | -111 | -1 | 0 | -4.928 |
| Profit before tax | -2.794 | -2.853 | -4.809 | -4.469 | -8.333 | -727 | 5.874 | -76 | -6 | -4.950 |
| Tax | -0 | -1.254 | -294 | -766 | -234 | -738 | 42 | -0 | -0 | -0 |
| Net profit | -2.794 | -1.600 | -4.515 | -3.704 | -8.099 | 11 | 5.832 | -76 | -6 | -4.950 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 502 | 2.530 | 840 | 1.302 | 996 | 323 | 6.169 | 6.098 | 6.091 | 1.141 |
| Equity | -2.744 | -4.344 | -8.859 | -205 | -4.555 | -4.544 | 5.966 | 5.890 | 5.884 | 934 |
| Long-term debt | 3.163 | 6.287 | 8.195 | 301 | 4.935 | 4.524 | 0 | 0 | 0 | 0 |
| Short-term debt | 83 | 579 | 1.498 | 1.202 | 615 | 343 | 203 | 207 | 207 | 207 |
| Total debt | 3.246 | 6.866 | 9.693 | 1.503 | 5.550 | 4.867 | 203 | 207 | 207 | 207 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frame Invest 1 ApS | Company | 33.3% | 33.3% | 2020 |
HOLDING JUUL ApS | Company | 15.0% | 15.0% | 2021 |
HOLDING HANSEN ApS | Company | 5.0% | 5.0% | 2021 |
Frame Invest 2 ApS | Company | 5.0% | 5.0% | 2021 |
AGILELEANHOUSE A/S | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Ring | Chief Executive Officer | 0 companies |
| Morten Stahlschmidt | Chairman | 0 companies |
| Christian Honoré | Chairman | 0 companies |
| Kurt Laurits Broberg Nielsen | Board of Directors | 0 companies |
| Kim Lyngvig Hansen | Board of Directors | 0 companies |
| Asger Anders Juul-Pedersen | Board of Directors | 0 companies |
| Hans-Jørgen Hansen | Board of Directors | 0 companies |
| Frederik Petersen | Board of Directors | 0 companies |