| Revenue | DKK 10,1M | -22% |
| EBITDA | DKK 1,1M | -60% |
| Net profit | DKK 7,6M | +252% |
| Total assets | DKK 9,4M | -38% |
| Equity | DKK 2,2M | -76% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.013 | 9.387 | 9.140 | 9.760 | 8.810 | 10.451 | 11.092 | 8.990 | 9.423 | 9.888 | 15.595 | 12.961 | 10.080 |
| Staff expenses | -5.205 | -6.106 | -6.683 | -6.026 | -6.560 | -6.523 | -7.582 | -7.300 | -7.907 | -8.731 | -9.418 | -10.132 | -8.938 |
| EBITDA | 2.808 | 3.281 | 2.458 | 3.734 | 2.250 | 3.928 | 3.510 | 1.689 | 1.516 | 1.157 | 6.177 | 2.829 | 1.143 |
| Depreciation & amort. | -1.795 | -1.639 | -1.462 | -416 | -470 | -515 | -453 | -407 | -419 | -487 | -495 | -238 | -182 |
| EBIT | 1.012 | 1.642 | 995 | 3.318 | 1.780 | 3.413 | 3.057 | 1.282 | 1.097 | 670 | 5.682 | 2.591 | 960 |
| Net financials | -546 | -587 | -501 | -469 | -39 | -31 | 59 | 84 | -6 | 102 | -8 | 131 | 6.816 |
| Profit before tax | 467 | 1.055 | 494 | 2.849 | 1.741 | 3.382 | 3.116 | 1.367 | 1.090 | 772 | 5.675 | 2.722 | 7.777 |
| Tax | -0 | -0 | -0 | -0 | -0 | 10 | 692 | 305 | 241 | 172 | 1.258 | 568 | 197 |
| Net profit | 467 | 1.055 | 494 | 2.849 | 1.741 | 3.372 | 2.424 | 1.062 | 849 | 600 | 4.417 | 2.153 | 7.580 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.637 | 17.946 | 15.635 | 19.674 | 19.498 | 23.829 | 23.256 | 24.043 | 19.959 | 19.292 | 24.403 | 15.072 | 9.394 |
| Equity | 1.557 | 2.613 | 3.107 | 5.956 | 7.697 | 11.069 | 13.493 | 14.554 | 8.404 | 9.004 | 13.421 | 9.154 | 2.196 |
| Long-term debt | 10.043 | 8.147 | 6.716 | 7.349 | 6.615 | 6.247 | 5.880 | 5.744 | 5.809 | 5.446 | 5.018 | 699 | 776 |
| Short-term debt | 7.037 | 7.186 | 5.812 | 6.369 | 5.185 | 6.502 | 3.180 | 2.736 | 4.497 | 3.421 | 4.546 | 5.115 | 6.324 |
| Total debt | 17.080 | 15.333 | 12.528 | 13.718 | 11.800 | 12.750 | 9.060 | 8.480 | 10.306 | 8.867 | 9.564 | 5.814 | 7.100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 1987 | — | — |
LG Founder | Founder | 1987 | — | — |
P | Audit | 1998 | — | — |
| Audit | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1998 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JBN ApS | Company | 90.0% | 90.0% | 2024 |
PEN ApS | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Bojsen | Management | 0 companies |
| Lars Gyberg | Founder | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Revisionsfirmaet Ib Bendt Maas Statsautoriserede Revisorer | Audit | 0 companies |
| Jesper Brøting | Chairman | 0 companies |
| Piet Endersen Nølev | Board of Directors | 0 companies |
| Jens Munk Jensen | Board of Directors | 0 companies |
| Henrik Friis Frølund Kristensen | Chairman | 0 companies |
| Lone Blume | Board of Directors | 0 companies |