| Revenue | DKK 5,3M | -50% |
| EBITDA | DKK 5,3M | -50% |
| Net profit | DKK 5,3M | -50% |
| Total assets | DKK 30,2M | -14% |
| Equity | DKK 29,8M | -14% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 163 | 6.594 | 11.992 | 7.996 | -599 | 382 | 497 | 4.650 | 2.712 | 10.603 | 5.329 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 163 | 6.594 | 11.992 | 7.996 | -599 | 382 | 497 | 4.650 | 2.712 | 10.603 | 5.329 |
| Depreciation & amort. | 24 | -49 | -136 | -194 | -192 | -156 | -127 | -129 | -129 | -129 | -101 |
| EBIT | 139 | 6.545 | 11.856 | 7.802 | -791 | 226 | 371 | 4.521 | 2.582 | 10.474 | 5.228 |
| Net financials | -358 | -514 | -1.307 | 3.880 | 907 | -165 | -26 | -18 | -11 | -10 | 28 |
| Profit before tax | -220 | 6.030 | 10.549 | 11.682 | 116 | 61 | 344 | 4.503 | 2.571 | 10.464 | 5.256 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -220 | 6.030 | 10.549 | 11.682 | 116 | 61 | 344 | 4.503 | 2.571 | 10.464 | 5.256 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.135 | 37.001 | 48.467 | 43.286 | 33.882 | 25.306 | 24.592 | 26.834 | 27.185 | 35.173 | 30.206 |
| Equity | 16.547 | 22.517 | 31.710 | 38.275 | 23.390 | 23.451 | 23.791 | 26.249 | 26.795 | 34.654 | 29.826 |
| Long-term debt | 5.204 | 17.241 | 15.401 | 52 | 50 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.939 | 3.642 | 7.549 | 4.359 | 10.441 | 1.855 | 801 | 585 | 390 | 519 | 380 |
| Total debt | 8.588 | 20.883 | 22.950 | 4.411 | 10.491 | 1.855 | 801 | 585 | 390 | 519 | 380 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2015 | — | — |
ME Founder | Founder | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2019 | |
FOREST HOLDING ApS | Company | 15.0% | 10.0% | 2017 |
| Individual | 10.0% | 10.0% | 2019 | |
TGJ Holding 07.12.2015 ApS | Company | 5.0% | 5.0% | 2019 |
MOMO Invest ApS | Company | 5.0% | 5.0% | 2019 |
TBA Invest ApS | Company | 5.0% | 5.0% | 2017 |
MELCHIOR INVEST ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Storm-Nielsen | Founder | 0 companies |
| Michael Erik Hjortbøl | Founder | 0 companies |
| Ebbe Melchior | Chairman | 0 companies |
| Michael Casper Henriksen | Board of Directors | 0 companies |
| Torsten Bech Andersson | Board of Directors | 0 companies |
| Torben Grube Jørgensen | Board of Directors | 0 companies |
| Anders Per Moestrup | Board of Directors | 0 companies |