| Revenue | DKK -125K | -109% |
| EBITDA | DKK -340K | -195% |
| Net profit | DKK -1,4M | -119% |
| Total assets | DKK 7,9M | -13% |
| Equity | DKK 673K | -68% |
| Employees | 12 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 823 | 2.066 | 2.896 | 2.785 | 2.409 | 1.410 | -125 |
| Staff expenses | -13 | -604 | -882 | -1.216 | -1.253 | -1.052 | -206 |
| EBITDA | 810 | 1.462 | 1.374 | 1.569 | 1.156 | 358 | -340 |
| Depreciation & amort. | -192 | -758 | -868 | -768 | -882 | -1.016 | -1.048 |
| EBIT | 618 | 704 | 506 | 801 | 274 | -658 | -1.388 |
| Net financials | -32 | -63 | -78 | -57 | -147 | -165 | -208 |
| Profit before tax | 586 | 616 | 428 | 745 | 127 | -822 | -1.595 |
| Tax | 145 | 166 | 128 | 169 | 49 | -172 | -173 |
| Net profit | 441 | 450 | 301 | 575 | 79 | -651 | -1.423 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.545 | 7.868 | 11.820 | 11.530 | 9.930 | 9.096 | 7.907 |
| Equity | 1.358 | 1.705 | 2.031 | 2.622 | 2.716 | 2.081 | 673 |
| Long-term debt | 0 | 0 | 1.999 | 1.667 | 1.001 | 668 | 334 |
| Short-term debt | 1.951 | 5.907 | 7.579 | 6.900 | 5.839 | 6.160 | 6.900 |
| Total debt | 1.951 | 5.907 | 9.578 | 8.566 | 6.839 | 6.828 | 7.234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2018 | — | — |
LH Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. V. MADSEN HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
J. JONASSON HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
Det Skal Nok Gå ApS | Company | 20.0% | 20.0% | 2019 |
PALLE BRUUN RASMUSSEN HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Jonasson | Management | 0 companies |
| Lars Henrik Kruse | Management | 0 companies |