| Revenue | DKK 106K | +311% |
| EBITDA | DKK -501K | +13% |
| Net profit | DKK -4,3M | -265% |
| Total assets | DKK 12,5M | -32% |
| Equity | DKK 12,4M | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.531 | 1.744 | 1.593 | 474 | 931 | 1.550 | 873 | 764 | 297 | 40 | 60 | 103 | 26 | 106 |
| Staff expenses | -1.002 | -1.032 | -983 | -735 | -1.025 | -742 | -670 | -687 | -756 | -685 | -259 | -545 | -605 | -607 |
| EBITDA | 529 | 712 | 610 | -261 | -94 | 808 | 203 | 77 | -459 | -645 | -199 | -441 | -579 | -501 |
| Depreciation & amort. | -12 | -12 | -10 | -10 | -10 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 517 | 700 | 600 | -271 | -104 | 803 | 203 | 77 | -459 | -645 | -199 | -441 | -579 | -501 |
| Net financials | 134 | 546 | 1.670 | 1.610 | 322 | 950 | 928 | 424 | 1.391 | 4.408 | -930 | 2.911 | 3.922 | -3.789 |
| Profit before tax | 651 | 1.246 | 2.270 | 1.339 | 218 | 1.753 | 1.131 | 501 | 933 | 3.763 | -1.130 | 2.470 | 3.343 | -4.290 |
| Tax | 164 | 312 | 557 | 311 | 66 | 386 | 249 | 110 | 194 | 838 | -304 | 537 | 748 | -0 |
| Net profit | 487 | 934 | 1.713 | 1.028 | 152 | 1.367 | 883 | 391 | 739 | 2.926 | -825 | 1.932 | 2.595 | -4.290 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.200 | 7.140 | 9.039 | 9.696 | 9.123 | 10.650 | 11.351 | 11.380 | 12.130 | 15.545 | 13.699 | 15.505 | 18.377 | 12.489 |
| Equity | 5.286 | 6.121 | 7.734 | 8.662 | 8.688 | 9.931 | 10.688 | 10.954 | 11.567 | 14.368 | 13.418 | 15.225 | 17.695 | 12.405 |
| Long-term debt | 114 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 800 | 975 | 1.305 | 1.035 | 434 | 719 | 663 | 427 | 562 | 1.177 | 281 | 280 | 681 | 84 |
| Total debt | 914 | 1.019 | 1.305 | 1.035 | 434 | 719 | 663 | 427 | 562 | 1.177 | 281 | 280 | 681 | 84 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1996 | |
| Individual | 20.0% | 20.0% | 2005 | |
| Individual | 0.0% | 0.0% | 2005 | |
| Individual | 0.0% | 0.0% | 1997 | |
| Individual | 0.0% | 0.0% | 1997 | |
| Individual | 0.0% | 0.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Peder Saugstrup | Management | 0 companies |
| Britt Larsen | Board of Directors | 0 companies |
| Inge Dorthe Villesen Valeur | Board of Directors | 0 companies |