| Revenue | DKK 310K | +48% |
| EBITDA | DKK -30K | +81% |
| Net profit | DKK -66K | +60% |
| Total assets | DKK 7M | -1% |
| Equity | DKK 6,6M | -1% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 450 | -177 | -249 | 73 | 23 | 335 | 346 | 210 | 310 |
| Staff expenses | -431 | -223 | -100 | -75 | -76 | -169 | -366 | -357 | -340 |
| EBITDA | 19 | -400 | -349 | -2 | -53 | 167 | -20 | -152 | -30 |
| Depreciation & amort. | -41 | -114 | -49 | -81 | -81 | -80 | -46 | -36 | -36 |
| EBIT | -21 | -514 | -398 | -83 | -134 | 87 | -66 | -189 | -66 |
| Net financials | -2 | -0 | 0 | -0 | -0 | -7 | 0 | -5 | -8 |
| Profit before tax | -24 | -514 | -398 | -83 | -134 | 80 | -66 | -193 | -74 |
| Tax | -0 | -0 | -0 | -0 | -15 | 17 | -71 | -29 | -8 |
| Net profit | -24 | -514 | -398 | -83 | -119 | 63 | 5 | -164 | -66 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.124 | 8.016 | 7.320 | 7.238 | 7.142 | 7.160 | 7.302 | 7.054 | 7.003 |
| Equity | 26 | -487 | -885 | 50 | 50 | 113 | 118 | 6.696 | 6.630 |
| Long-term debt | 0 | 0 | 7.561 | 6.895 | 6.776 | 6.776 | 6.776 | 0 | 0 |
| Short-term debt | 8.097 | 8.503 | 644 | 292 | 316 | 271 | 408 | 359 | 373 |
| Total debt | 8.097 | 8.503 | 8.205 | 7.188 | 7.092 | 7.047 | 7.184 | 359 | 373 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2017 | — | — |
CV Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Balder Consult ApS | Company | 100.0% | 100.0% | 2019 |
Javacar ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Thorsten Leo Jacobsen | Management | 0 companies |
| Carsten Vagn Jacobsen | Management | 0 companies |