| Revenue | DKK -3,6M | +39% |
| EBITDA | DKK -5,2M | -37% |
| Net profit | DKK -11,8M | -265% |
| Total assets | DKK 154M | +1% |
| Equity | DKK 30,9M | -28% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 173 | -1.197 | 392 | -579 | -395 | -1.316 | -1.972 | -2.557 | -3.567 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -259 | -1.274 | -1.662 |
| EBITDA | 173 | -1.197 | 392 | -579 | -395 | -1.316 | -2.231 | -3.831 | -5.245 |
| Depreciation & amort. | -52 | -256 | -298 | -334 | -163 | -752 | -2.415 | -2.496 | -2.666 |
| EBIT | 121 | -1.453 | 93 | -913 | -558 | -2.068 | -4.647 | -6.328 | -7.911 |
| Net financials | -412 | -840 | -558 | -513 | -551 | -1.070 | -1.769 | 14.175 | -5.875 |
| Profit before tax | -291 | -2.293 | -465 | -1.426 | -1.109 | -3.138 | -6.416 | 7.847 | -13.786 |
| Tax | -52 | -468 | -61 | -271 | -210 | -580 | -0 | 695 | -2.013 |
| Net profit | -239 | -1.825 | -404 | -1.154 | -899 | -2.558 | -6.416 | 7.153 | -11.773 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.953 | 29.942 | 30.531 | 46.203 | 52.873 | 158.916 | 146.574 | 152.768 | 153.980 |
| Equity | -189 | 12.486 | 17.582 | 25.428 | 32.529 | 39.971 | 35.555 | 42.707 | 30.934 |
| Long-term debt | 24.073 | 16.118 | 12.649 | 19.711 | 19.327 | 116.756 | 108.593 | 108.973 | 122.568 |
| Short-term debt | 1.063 | 1.336 | 294 | 1.064 | 1.017 | 2.189 | 2.426 | 1.088 | 478 |
| Total debt | 25.136 | 17.454 | 12.944 | 20.775 | 20.344 | 118.945 | 111.019 | 110.061 | 123.046 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bernhoft Global Invest ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Bernhoft | Management | 0 companies |