| Revenue | DKK 4,4M | -20% |
| EBITDA | DKK -27K | -106% |
| Net profit | DKK -93K | -131% |
| Total assets | DKK 839K | -42% |
| Equity | DKK 27K | -94% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.167 | 1.031 | 2.878 | 5.458 | 4.390 |
| Staff expenses | -1.151 | -928 | -2.751 | -4.990 | -4.417 |
| EBITDA | 15 | 83 | 128 | 468 | -27 |
| Depreciation & amort. | -8 | -21 | -42 | -44 | -50 |
| EBIT | 7 | 62 | 85 | 424 | -77 |
| Net financials | -3 | -2 | -28 | -22 | -31 |
| Profit before tax | 4 | 59 | 58 | 401 | -108 |
| Tax | -9 | 26 | 20 | 105 | -15 |
| Net profit | 12 | 33 | 38 | 297 | -93 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.117 | 1.593 | 2.066 | 1.457 | 839 |
| Equity | 52 | 85 | 123 | 420 | 27 |
| Long-term debt | 16 | 17 | 17 | 17 | 18 |
| Short-term debt | 1.048 | 1.491 | 1.925 | 1.019 | 793 |
| Total debt | 1.064 | 1.508 | 1.942 | 1.036 | 811 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JA Management | Management | 2022 |
| Former (2) | ||
JV Management | Management | 2022 – 2024 |
TS Management | Management | 2022 – 2024 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Verwohlt Lorasch Seimann | Management | 0 companies |
| Thomas Svanborg Madsen | Management | 0 companies |
| Johnny Alex Kjær Nielsen | Management | 0 companies |