| Revenue | DKK 3,5M | -11% |
| EBITDA | DKK -764K | -574% |
| Net profit | DKK -676K | -988% |
| Total assets | DKK 1,8M | -10% |
| Equity | DKK -1,9M | -55% |
| Employees | 14 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.201 | 2.157 | 3.234 | 3.464 | 2.994 | 3.530 | 3.675 | 3.950 | 3.497 |
| Staff expenses | -3.670 | -2.147 | -3.544 | -3.289 | -3.208 | -3.263 | -3.657 | -3.789 | -4.261 |
| EBITDA | -469 | 10 | -309 | 175 | -215 | 267 | 17 | 161 | -764 |
| Depreciation & amort. | -104 | -85 | -85 | -93 | -109 | -63 | -41 | -0 | -10 |
| EBIT | -573 | -75 | -395 | 81 | -324 | 204 | -24 | 161 | -775 |
| Net financials | -37 | -34 | -99 | -63 | -143 | -176 | -98 | -54 | -88 |
| Profit before tax | -610 | -110 | -493 | 19 | -466 | 29 | -122 | 108 | -863 |
| Tax | -131 | -23 | -98 | 18 | -80 | 44 | -5 | 32 | -187 |
| Net profit | -479 | -86 | -395 | 1 | -387 | -15 | -117 | 76 | -676 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.287 | 1.230 | 1.498 | 1.732 | 1.564 | 1.876 | 1.678 | 1.984 | 1.790 |
| Equity | -429 | -515 | -911 | -780 | -1.166 | -1.181 | -1.298 | -1.222 | -1.898 |
| Long-term debt | 102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.614 | 1.745 | 2.409 | 2.512 | 2.730 | 3.057 | 2.976 | 3.206 | 3.689 |
| Total debt | 1.716 | 1.745 | 2.409 | 2.512 | 2.730 | 3.057 | 2.976 | 3.206 | 3.689 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Langhoff Toft | Management | 0 companies |