| Revenue | DKK 245K | +299% |
| EBITDA | DKK -231K | +43% |
| Net profit | DKK -252K | +48% |
| Total assets | DKK 1,3M | +31% |
| Equity | DKK -128K | +59% |
| Employees | 1 | — |
| Item | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 75 | 43 | 570 | 475 | 665 | 61 | 245 |
| Staff expenses | -0 | -435 | -471 | -435 | -483 | -470 | -476 |
| EBITDA | 75 | -392 | 100 | 40 | 183 | -409 | -231 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -38 | -38 | -36 |
| EBIT | 75 | -392 | 100 | 40 | 145 | -446 | -267 |
| Net financials | 1 | -8 | -29 | -21 | -48 | -40 | -47 |
| Profit before tax | 75 | -400 | 71 | 18 | 97 | -486 | -314 |
| Tax | 18 | -40 | 16 | -20 | 1 | -1 | -62 |
| Net profit | 57 | -360 | 55 | 38 | 96 | -485 | -252 |
| Item | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 248 | 334 | 1.179 | 878 | 1.472 | 983 | 1.291 |
| Equity | 107 | -252 | -197 | -159 | -63 | -313 | -128 |
| Long-term debt | 0 | 27 | 46 | 46 | 47 | 49 | 0 |
| Short-term debt | 140 | 560 | 1.329 | 990 | 1.486 | 1.246 | 1.418 |
| Total debt | 140 | 586 | 1.375 | 1.037 | 1.534 | 1.296 | 1.418 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2019 | — | — |
MR Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J&N HOLDING, DAUGAARD ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Henrik Hansen | Management | 0 companies |
| Mark Rye Blæsbjerg | Management | 0 companies |
| Niels Peter Antonsen | Chairman | 0 companies |