| Revenue | DKK 1,2M | -19% |
| EBITDA | DKK -924K | -3907% |
| Net profit | DKK -983K | -1446% |
| Total assets | DKK 1,5M | -33% |
| Equity | DKK -1,2M | -391% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 3.141 | 2.791 | 2.365 | 3.122 | 2.811 | 2.684 | 1.655 | 1.416 | 1.150 |
| Staff expenses | -1.973 | -1.643 | -1.978 | -1.864 | -1.893 | -1.628 | -2.232 | -1.814 | -1.439 | -2.075 |
| EBITDA | 188 | 1.498 | 814 | 501 | 1.229 | 1.183 | 451 | -160 | -23 | -924 |
| Depreciation & amort. | -8 | -6 | -4 | -0 | -0 | -0 | -48 | -0 | -0 | -0 |
| EBIT | 180 | 1.492 | 810 | 501 | 1.229 | 1.183 | 403 | -160 | -23 | -924 |
| Net financials | -30 | -21 | -22 | -16 | -10 | -22 | -34 | -22 | -41 | -14 |
| Profit before tax | 150 | 1.471 | 787 | 485 | 1.219 | 1.161 | 369 | -182 | -64 | -938 |
| Tax | 38 | 323 | 175 | 114 | 269 | 256 | 87 | -36 | -0 | 45 |
| Net profit | 112 | 1.148 | 612 | 371 | 951 | 904 | 282 | -146 | -64 | -983 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.765 | 2.967 | 2.549 | 1.936 | 2.372 | 3.435 | 1.614 | 2.413 | 2.174 | 1.463 |
| Equity | 202 | 1.238 | 702 | 462 | 237 | 1.246 | -42 | -188 | -251 | -1.235 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 275 | 282 | 293 |
| Short-term debt | 1.561 | 1.728 | 1.847 | 1.473 | 2.135 | 2.189 | 1.656 | 2.326 | 2.143 | 2.404 |
| Total debt | 1.561 | 1.728 | 1.847 | 1.473 | 2.135 | 2.189 | 1.656 | 2.601 | 2.425 | 2.697 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2023 | — | — |
SH Management | Management | 2014 | — | — |
NV Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N. VALENTIN HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
JES J HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
| Individual | 33.3% | 25.0% | 2023 | |
Nikolaj Fogh Holding ApS | Company | 33.3% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jes Jensen | Management | 0 companies |
| Steffen Hedegaard Larsen | Management | 0 companies |
| Nikolaj Valentin | Management | 0 companies |