| Revenue | DKK -467K | -136% |
| EBITDA | DKK -2M | -352% |
| Net profit | DKK -2M | -445% |
| Total assets | DKK 1,5M | -30% |
| Equity | DKK 218K | -15% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.557 | 1.505 | 1.713 | 2.548 | 3.370 | 3.243 | 1.282 | -467 |
| Staff expenses | -1.353 | -1.581 | -2.008 | -2.774 | -3.335 | -3.228 | -499 | -1.508 |
| EBITDA | 205 | -75 | -295 | -226 | 35 | 34 | 783 | -1.975 |
| Depreciation & amort. | -0 | -0 | -0 | -5 | -9 | 10 | -4 | -24 |
| EBIT | 205 | -75 | -295 | -232 | 26 | 25 | 779 | -1.999 |
| Net financials | -5 | -6 | -6 | -7 | -13 | -25 | -17 | -6 |
| Profit before tax | 199 | -81 | -301 | -239 | 13 | 0 | 762 | -2.006 |
| Tax | 44 | -18 | -60 | -52 | 14 | -1 | 172 | 32 |
| Net profit | 155 | -63 | -241 | -187 | -1 | 1 | 590 | -2.037 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.172 | 1.255 | 1.309 | 1.512 | 2.400 | 4.798 | 2.090 | 1.459 |
| Equity | 156 | 93 | -148 | -335 | -336 | -335 | 256 | 218 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.016 | 1.162 | 1.456 | 1.846 | 2.736 | 5.133 | 1.834 | 1.211 |
| Total debt | 1.016 | 1.162 | 1.456 | 1.846 | 2.736 | 5.133 | 1.834 | 1.211 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2017 | — | — |
VJ Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I Roll Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Janne Staal Nellemann | Management | 0 companies |
| Vilhelm Jacob Staal Nellemann | Management | 0 companies |