| Revenue | DKK 1,2M | +35% |
| EBITDA | DKK 126K | +355% |
| Net profit | DKK 85K | +138% |
| Total assets | DKK 2,4M | +20% |
| Equity | DKK 394K | +27% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 116 | 518 | 853 | 1.695 | 732 | 1.068 | 1.282 | 1.172 | 921 | 1.247 |
| Staff expenses | -79 | -275 | -579 | -954 | -903 | -753 | -753 | -1.348 | -971 | -1.121 |
| EBITDA | 37 | 242 | 274 | 741 | -171 | 315 | 528 | -175 | -49 | 126 |
| Depreciation & amort. | -0 | -0 | -39 | -99 | -120 | -120 | -120 | -81 | -21 | -0 |
| EBIT | 37 | 242 | 236 | 642 | -291 | 195 | 409 | -256 | -71 | 126 |
| Net financials | -0 | -0 | -25 | -9 | -41 | -34 | 8 | -29 | -65 | -41 |
| Profit before tax | 37 | 242 | 210 | 633 | -332 | 161 | 416 | -285 | -136 | 85 |
| Tax | 10 | 54 | 48 | 142 | 22 | -55 | 95 | -3 | 85 | -0 |
| Net profit | 26 | 188 | 163 | 492 | -353 | 216 | 321 | -282 | -221 | 85 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 417 | 674 | 1.430 | 2.096 | 1.710 | 2.083 | 2.648 | 1.978 | 1.988 | 2.383 |
| Equity | 225 | 413 | 575 | 1.067 | 274 | 490 | 811 | 529 | 309 | 394 |
| Long-term debt | 0 | 0 | 261 | 217 | 173 | 130 | 86 | 0 | 0 | 0 |
| Short-term debt | 192 | 261 | 594 | 811 | 1.262 | 1.463 | 1.751 | 1.449 | 1.679 | 1.989 |
| Total debt | 192 | 261 | 855 | 1.029 | 1.435 | 1.593 | 1.837 | 1.449 | 1.679 | 1.989 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Lyngby Korsgaard | Management | 0 companies |