| Revenue | DKK 10,9M | +1% |
| EBITDA | DKK 4,9M | +9% |
| Net profit | DKK 2,9M | +7% |
| Total assets | DKK 41M | +3% |
| Equity | DKK 18,3M | +19% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.782 | 7.012 | 5.904 | 5.708 | 6.899 | 8.062 | 6.921 | 9.543 | 8.742 | 8.325 | 9.529 | 11.361 | 10.770 | 10.867 |
| Staff expenses | -5.852 | -5.588 | -4.833 | -4.822 | -5.691 | -5.727 | -5.857 | -5.885 | -5.422 | -5.128 | -5.396 | -5.731 | -6.270 | -5.966 |
| EBITDA | -70 | 1.424 | 1.070 | 885 | 1.208 | 2.334 | 1.064 | 3.658 | 3.320 | 3.197 | 4.133 | 5.630 | 4.500 | 4.900 |
| Depreciation & amort. | -253 | -148 | -144 | -136 | -120 | -89 | -207 | -183 | -246 | -214 | -238 | -127 | -237 | -183 |
| EBIT | -323 | 1.275 | 926 | 749 | 1.088 | 2.245 | 857 | 3.475 | 3.074 | 2.983 | 3.895 | 5.502 | 4.264 | 4.717 |
| Net financials | -803 | -716 | -702 | -710 | -637 | -605 | -956 | -1.113 | -1.034 | -805 | -702 | -702 | -712 | -874 |
| Profit before tax | -1.126 | 559 | 224 | 39 | 451 | 1.640 | -99 | 2.362 | 2.040 | 2.179 | 3.193 | 4.800 | 3.552 | 3.843 |
| Tax | -278 | 218 | 50 | 92 | 100 | 376 | -21 | 519 | 449 | 479 | 703 | 1.057 | 815 | 923 |
| Net profit | -849 | 341 | 174 | -52 | 351 | 1.264 | -78 | 1.843 | 1.591 | 1.699 | 2.489 | 3.743 | 2.737 | 2.920 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.043 | 13.758 | 14.204 | 13.899 | 14.111 | 13.039 | 35.060 | 36.889 | 35.399 | 38.930 | 35.750 | 38.072 | 39.715 | 40.978 |
| Equity | -157 | -915 | -1.692 | -1.744 | -1.393 | 1.371 | 1.293 | 3.136 | 4.727 | 6.426 | 8.915 | 12.659 | 15.395 | 18.315 |
| Long-term debt | 7.619 | 8.744 | 7.859 | 9.581 | 8.713 | 7.602 | 24.390 | 23.438 | 23.367 | 21.439 | 18.537 | 17.709 | 16.900 | 16.196 |
| Short-term debt | 7.581 | 5.929 | 8.036 | 6.062 | 6.791 | 4.066 | 9.378 | 10.316 | 7.221 | 10.501 | 7.470 | 6.725 | 6.325 | 5.236 |
| Total debt | 15.200 | 14.672 | 15.896 | 15.643 | 15.504 | 11.668 | 33.768 | 33.754 | 30.588 | 31.940 | 26.006 | 24.434 | 23.225 | 21.432 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Audit | Audit | 1990 | — | — |
JF Founder | Founder | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1994 | |
| Individual | 25.0% | 25.0% | 1994 | |
| Individual | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Bernsen | Audit | 0 companies |
| Jan Fenneberg | Founder | 0 companies |
| Stine Geschwendtner | Board of Directors | 0 companies |
| Ole Gemynthe | Board of Directors | 0 companies |