| Revenue | DKK 960K | +40% |
| EBITDA | DKK 45K | +76% |
| Net profit | DKK 2K | -37% |
| Total assets | DKK 481K | +14% |
| Equity | DKK 48K | +5% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 494 | 450 | 436 | 511 | 440 | 485 | 642 | 640 | 684 | 960 |
| Staff expenses | -495 | -452 | -419 | -494 | -479 | -472 | -616 | -610 | -658 | -914 |
| EBITDA | -1 | -2 | 17 | 17 | -39 | 13 | 25 | 30 | 26 | 45 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -4 | -4 | -19 | -19 | -0 | -21 |
| EBIT | -1 | -2 | 17 | 16 | -42 | 9 | 6 | 11 | 26 | 24 |
| Net financials | -0 | -2 | -0 | -0 | -1 | -1 | -2 | -11 | -22 | -22 |
| Profit before tax | -1 | -4 | 17 | 15 | -43 | 8 | 4 | 0 | 4 | 3 |
| Tax | 0 | -1 | 4 | 4 | -9 | 3 | 1 | -0 | 1 | 1 |
| Net profit | -2 | -3 | 13 | 11 | -34 | 5 | 3 | 0 | 3 | 2 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 147 | 161 | 160 | 255 | 302 | 141 | 250 | 438 | 420 | 481 |
| Equity | 48 | 45 | 58 | 69 | 35 | 40 | 43 | 43 | 46 | 48 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 98 | 116 | 102 | 186 | 267 | 101 | 207 | 395 | 374 | 433 |
| Total debt | 98 | 116 | 102 | 186 | 267 | 101 | 207 | 395 | 374 | 433 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2015 | — | — |
JD Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Niebuhr | Management | 0 companies |
| Jesper Dahl Niebuhr | Management | 0 companies |