| Revenue | DKK -2,6M | +25% |
| EBITDA | DKK -6,2M | -67% |
| Net profit | DKK -8,3M | -43% |
| Total assets | DKK 6,6M | -36% |
| Equity | DKK -10,8M | -326% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Revenue | -155 | -415 | -372 | -511 | -896 | -2.116 | -2.647 |
| Staff expenses | -0 | -93 | -183 | -322 | -1.863 | -1.630 | -3.603 |
| EBITDA | -155 | -508 | -645 | -931 | -2.758 | -3.746 | -6.250 |
| Depreciation & amort. | -0 | -0 | -0 | -739 | -1.158 | -873 | -1.479 |
| EBIT | -155 | -508 | -645 | -1.669 | -3.916 | -4.619 | -7.729 |
| Net financials | -1 | 1 | -0 | -87 | -219 | -370 | -771 |
| Profit before tax | -155 | -507 | -645 | -1.756 | -4.135 | -4.989 | -8.500 |
| Tax | -34 | -111 | -141 | -377 | -927 | 792 | -215 |
| Net profit | -121 | -396 | -504 | -1.379 | -3.208 | -5.781 | -8.285 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.878 | 1.475 | 3.118 | 5.132 | 6.955 | 10.430 | 6.634 |
| Equity | 1.729 | 1.333 | 2.828 | 2.449 | 3.241 | -2.540 | -10.825 |
| Long-term debt | 0 | 0 | 0 | 1.580 | 2.749 | 11.385 | 13.321 |
| Short-term debt | 149 | 143 | 289 | 1.104 | 966 | 1.585 | 4.138 |
| Total debt | 149 | 143 | 289 | 2.684 | 3.714 | 12.970 | 17.459 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lienz Holding ApS | Company | 66.7% | 66.7% | 2022 |
MORS LARSEN A/S | Company | 5.0% | 5.0% | 2021 |
STRØH A/S | Company | 5.0% | 5.0% | 2019 |
4C PRINCIPAL CONSULTANTS ApS | Company | 5.0% | 5.0% | 2017 |
TSCHERNING INVEST ApS | Company | 5.0% | 5.0% | 2022 |
FOAPS Invest ApS | Company | 15.0% | 15.0% | 2022 |
Søren Jensen RaceToZero Invest ApS | Company | 5.0% | 5.0% | 2021 |
A. HASSELHOLM ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Rohde Laursen | Management | 0 companies |
| Gitte Svendsen | Board of Directors | 0 companies |
| Jonas Mørkøre Andersen | Board of Directors | 0 companies |
| Majken Gisselbæk Pape | Chairman | 0 companies |
| Frank Vadstrup Jensen | Board of Directors | 0 companies |
| Anne Marie Hasselholm | Board of Directors | 0 companies |
| Lars-Erik Mors Larsen | Chairman | 0 companies |