| Revenue | DKK -30K | +267% |
| EBITDA | DKK -30K | -267% |
| Net profit | DKK -1,2M | -255% |
| Total assets | DKK 184K | -86% |
| Equity | DKK 45K | +102% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | -54 | 0 | 0 | -43 | -15 | -8 | -30 |
| Staff expenses | -0 | -75 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -37 | -129 | -12 | -6 | -43 | -15 | -8 | -30 |
| Depreciation & amort. | 67 | 190 | 292 | 322 | 360 | 373 | 384 | 1.078 |
| EBIT | -105 | -319 | -304 | -328 | -403 | -388 | -392 | -1.108 |
| Net financials | -1 | -85 | -106 | -118 | -131 | -151 | -168 | -124 |
| Profit before tax | -105 | -404 | -410 | -446 | -535 | -539 | -560 | -1.231 |
| Tax | -127 | -263 | 187 | -46 | -103 | -97 | -212 | -0 |
| Net profit | 21 | -142 | -598 | -400 | -432 | -442 | -348 | -1.235 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.253 | 2.153 | 1.933 | 1.861 | 1.668 | 1.552 | 1.286 | 184 |
| Equity | 71 | -70 | -668 | -1.068 | -1.500 | -1.942 | -2.290 | 45 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.182 | 2.224 | 2.469 | 2.663 | 2.952 | 3.375 | 3.575 | 139 |
| Total debt | 1.182 | 2.224 | 2.469 | 2.663 | 2.952 | 3.375 | 3.575 | 139 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
NK Unofficial title | Unofficial title | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WAGONBLAST HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
FRONTIER HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
JWSØ Holding ApS | Company | 20.0% | 20.0% | 2019 |
WILHJELM HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
AND HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Johannes Anders Smith | Chief Executive Officer | 0 companies |
| Nikolaj Kjær | Unofficial title | 0 companies |
| Peter Philip Tetzlaff | Board of Directors | 0 companies |
| Lars Wilhjelm | Chairman | 0 companies |
| Jens Wagenblast Stubbe Østergaard | Board of Directors | 0 companies |