| Revenue | DKK -117K | -153% |
| EBITDA | DKK -117K | +70% |
| Net profit | DKK -214K | +59% |
| Total assets | DKK 1,1M | -44% |
| Equity | DKK -117K | -220% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.448 | 4.253 | 4.811 | 5.666 | 5.142 | 6.672 | 5.047 | 4.449 | 3.826 | 2.522 | 2.101 | 222 | -117 |
| Staff expenses | -4.769 | -3.561 | -3.983 | -3.900 | -4.094 | -4.445 | -4.133 | -3.585 | -3.355 | -2.831 | -1.874 | -472 | -0 |
| EBITDA | 1.679 | 691 | 827 | 1.766 | 1.048 | 2.228 | 914 | 864 | 471 | -309 | 228 | -392 | -117 |
| Depreciation & amort. | -84 | -114 | -151 | -166 | -159 | -119 | -85 | -29 | -15 | -20 | -96 | -0 | -0 |
| EBIT | 1.594 | 577 | 676 | 1.600 | 889 | 2.108 | 829 | 836 | 456 | -329 | 131 | -392 | -117 |
| Net financials | -61 | 209 | 72 | -41 | -15 | -73 | -57 | -89 | -81 | -91 | -123 | -115 | -97 |
| Profit before tax | 1.534 | 671 | 696 | 1.506 | 874 | 2.036 | 772 | 746 | 375 | -420 | 8 | -507 | -214 |
| Tax | 384 | 144 | 164 | 347 | 195 | 450 | 173 | 168 | 83 | -91 | 3 | 18 | -0 |
| Net profit | 1.150 | 527 | 532 | 1.159 | 679 | 1.586 | 599 | 578 | 292 | -329 | 5 | -524 | -214 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.899 | 8.918 | 6.855 | 9.066 | 7.961 | 10.379 | 8.843 | 6.717 | 6.797 | 5.755 | 5.545 | 1.982 | 1.101 |
| Equity | 4.772 | 4.149 | 4.154 | 4.782 | 4.417 | 5.393 | 4.565 | 4.604 | 3.996 | 3.667 | 1.422 | 98 | -117 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 69 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.127 | 4.757 | 2.694 | 4.284 | 3.544 | 4.986 | 4.278 | 2.088 | 2.732 | 2.089 | 4.123 | 1.884 | 1.217 |
| Total debt | 4.127 | 4.757 | 2.694 | 4.284 | 3.544 | 4.986 | 4.278 | 2.113 | 2.801 | 2.089 | 4.123 | 1.884 | 1.217 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
JH Management | Management | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAKRI HOLDING ApS | Company | 90.0% | 33.3% | 2000 |
MB14 A/S | Company | 10.0% | 50.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jan Høgh Kristensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Tove Høgh Kristensen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Anette Stenderup | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Henning Kristensen | Board of Directors | 0 companies |