| Revenue | DKK 195K | -113% |
| EBITDA | DKK 195K | +113% |
| Net profit | DKK 501K | +133% |
| Total assets | DKK 12M | +58% |
| Equity | DKK -1,1M | +31% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|
| Revenue | 2.579 | 165 | -1.446 | 195 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | 2.579 | 165 | -1.446 | 195 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | 2.579 | 165 | -1.446 | 195 |
| Net financials | -195 | -291 | -201 | 91 |
| Profit before tax | 2.384 | -126 | -1.648 | 286 |
| Tax | 526 | -3 | -109 | -215 |
| Net profit | 1.858 | -123 | -1.538 | 501 |
| Item | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|
| Total assets | 9.679 | 9.451 | 7.555 | 11.952 |
| Equity | 1.908 | -73 | -1.611 | -1.110 |
| Long-term debt | 0 | 6.588 | 7.522 | 6.256 |
| Short-term debt | 7.772 | 2.936 | 1.644 | 6.805 |
| Total debt | 7.772 | 9.524 | 9.166 | 13.062 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2021 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MC Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2018 | |
SAM SOLUTIONS ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 66.7% | 66.7% | 2021 | |
| Individual | 33.3% | 33.3% | 2018 | |
EUROGRAPHIC GROUP A/S | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Laustrup Nielsen | Management | 0 companies |
| Jens-Peter Fischer | Chief Executive Officer | 0 companies |
| Michael Christian Duus | Management | 0 companies |
| Pia Haysen | Chairman | 0 companies |
| Jane Lisbeth Fischer | Chairman | 0 companies |
| Niels Ladefoged | Board of Directors | 0 companies |
| Mads Lehde Fischer | Board of Directors | 0 companies |
| Annette Laustrup Nielsen | Board of Directors | 0 companies |
| Søren Colding | Board of Directors | 0 companies |