| Revenue | DKK 24,1M | -21% |
| EBITDA | DKK 4,1M | -52% |
| Net profit | DKK 611K | -84% |
| Total assets | DKK 57,1M | +6% |
| Equity | DKK 17,3M | -8% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -12 | -46 | -18 | 13 | -6 | -54 | -45 | 30.435 | 24.132 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21.970 | -20.071 |
| EBITDA | -6 | -12 | -46 | -18 | 13 | -6 | -54 | -45 | 8.465 | 4.061 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.472 | -1.302 |
| EBIT | -6 | -12 | -46 | -18 | 13 | -6 | -54 | -45 | 6.993 | 2.759 |
| Net financials | 396 | 3.262 | 2.511 | 814 | 1.873 | 11.940 | 8.207 | 1.492 | -2.078 | -1.952 |
| Profit before tax | 390 | 3.249 | 2.465 | 795 | 1.885 | 11.934 | 8.153 | 1.447 | 4.915 | 807 |
| Tax | -0 | -3 | -11 | -3 | -8 | -7 | -59 | -10 | 1.171 | 195 |
| Net profit | 390 | 3.252 | 2.476 | 799 | 1.893 | 11.940 | 8.211 | 1.457 | 3.744 | 611 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.530 | 10.595 | 15.206 | 15.623 | 17.689 | 30.817 | 26.025 | 23.594 | 53.846 | 57.074 |
| Equity | 7.517 | 9.769 | 14.244 | 15.043 | 16.949 | 27.575 | 16.529 | 17.268 | 18.704 | 17.263 |
| Long-term debt | 0 | 800 | 466 | 416 | 404 | 0 | 0 | 0 | 1.140 | 1.175 |
| Short-term debt | 14 | 26 | 496 | 164 | 336 | 3.242 | 9.496 | 6.326 | 32.976 | 37.534 |
| Total debt | 14 | 826 | 962 | 579 | 740 | 3.242 | 9.496 | 6.326 | 34.116 | 38.710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
WR Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UMAGE Group ApS | Company | 25.0% | 25.0% | 2021 |
NANNESTAD INVEST ApS | Company | 25.0% | 25.0% | 2015 |
CORNERSTONES INVEST ApS | Company | 25.0% | 25.0% | 2015 |
GEORG POUL ARTMANN HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
W HOLDINGS ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Nicolai Deleuran Nannestad | Chief Executive Officer | 0 companies |
| William Ravn Nielsen | Management | 0 companies |
| Søren Ravn Christensen | Chairman | 0 companies |