| Revenue | DKK -512K | -148% |
| EBITDA | DKK -1,3M | +0% |
| Net profit | DKK -2,3M | +14% |
| Total assets | DKK 10,6M | -55% |
| Equity | DKK -6,5M | -53% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 1.742 | 12.112 | 1.957 | -1.748 | 1.580 | 3.871 | 1.073 | -512 |
| Staff expenses | -0 | -0 | -10 | -120 | -227 | -1.626 | -1.794 | -2.384 | -797 |
| EBITDA | -6 | 1.742 | 314 | 1.828 | -1.978 | -233 | 2.077 | -1.310 | -1.308 |
| Depreciation & amort. | -0 | -105 | -205 | -209 | -209 | -220 | -196 | -195 | -241 |
| EBIT | -6 | 1.637 | 108 | 1.619 | -2.187 | -453 | 1.882 | -1.505 | -1.549 |
| Net financials | -70 | -0 | -106 | -11 | -12 | -16 | -303 | -1.037 | -711 |
| Profit before tax | -76 | 1.637 | 3 | 1.608 | -2.198 | -470 | 1.579 | -2.542 | -2.260 |
| Tax | -0 | 368 | 2 | 44 | -47 | -502 | 403 | 99 | -0 |
| Net profit | -76 | 1.269 | 1 | 1.564 | -2.152 | 32 | 1.176 | -2.641 | -2.260 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47 | 13.201 | 19.414 | 25.286 | 3.327 | 3.928 | 6.905 | 23.532 | 10.560 |
| Equity | -76 | 1.593 | 1.594 | 3.158 | 1.007 | 1.039 | 2.215 | -4.276 | -6.537 |
| Long-term debt | 0 | 0 | 10.955 | 367 | 370 | 10 | 8 | 0 | 0 |
| Short-term debt | 123 | 11.571 | 6.828 | 21.714 | 1.951 | 2.818 | 4.682 | 27.808 | 17.097 |
| Total debt | 123 | 11.571 | 17.783 | 22.081 | 2.321 | 2.828 | 4.690 | 27.808 | 17.097 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2024 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
CT Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
M.B.B. Holding ApS | Company | 50.0% | 50.0% | 2023 |
J.K.R. ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jack Koch Rasmussen | Management | 0 companies |
| Jesper Larsen | Chief Executive Officer | 0 companies |
| Carina Taube Bøger | Chief Executive Officer | 0 companies |
| Melanie Blach Bøger | Board of Directors | 0 companies |