| Revenue | DKK 11,6M | +68% |
| EBITDA | DKK 5,9M | -10% |
| Net profit | DKK 7K | +110% |
| Total assets | DKK 32,2M | -18% |
| Equity | DKK 1,8M | +5% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 566 | 4.959 | 5.709 | 6.896 | 11.614 |
| Staff expenses | -360 | -360 | -360 | -360 | -515 |
| EBITDA | 206 | 4.599 | 5.349 | 6.536 | 5.864 |
| Depreciation & amort. | -0 | -4.435 | -4.301 | -5.369 | -4.738 |
| EBIT | 206 | 164 | 1.047 | 1.168 | 1.125 |
| Net financials | -142 | -157 | -1.033 | -1.258 | -1.112 |
| Profit before tax | 64 | 6 | 14 | -90 | 13 |
| Tax | 14 | -388 | 5 | -20 | 6 |
| Net profit | 50 | 394 | 9 | -71 | 7 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 23.874 | 33.418 | 47.221 | 39.339 | 32.186 |
| Equity | 1.214 | 1.659 | 1.740 | 1.731 | 1.819 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22.660 | 31.759 | 45.481 | 37.609 | 30.366 |
| Total debt | 22.660 | 31.759 | 45.481 | 37.609 | 30.366 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
JJ Management | Management | 2022 |
VC Founder | Founder | 1995 |
| Founder | 1995 | |
HM Founder | Founder | 1995 |
| Former (8) | ||
EB Management | Management | 1995 – 1997 |
LB Management | Management | 2010 – 2018 |
KK Management | Management | 1998 – 2000 |
NJ Audit | Audit | 1995 – 1996 |
JS Management | Management | 2003 – 2010 |
JJ Management | Management | 2002 – 2003 |
JA Management | Management | 2018 – 2022 |
JH Management | Management | 1998 – 1998 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2021 | |
| Deputy Chairman | 2024 | |
| Board of Directors | 2022 | |
| Former (14) | ||
| Chairman | 2002 – 2003 | |
| Deputy Chairman | 2022 – 2024 | |
| Chairman | 1999 – 2002 | |
| Chairman | 1995 – 1996 | |
| Deputy Chairman | 1999 – 2002 | |
| Board of Directors | 1999 – 2002 | |
| Board of Directors | 1999 – 2002 | |
| Board of Directors | 1995 – 1997 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 2016 – 2019 | |
| Chairman | 2017 – 2021 | |
| Board of Directors | 1997 – 1997 | |
| Chairman | 1995 – 1997 | |
| Chairman | 1995 – 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5–9.99% | 5–9.99% | 2020 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Company | 0% | 5–9.99% | 2014 | |
| Company | 5–9.99% | 5–9.99% | 2016 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 1999 | |
| Company | 15–19.99% | 15–19.99% | 2013 | |
| Company | 5–9.99% | 5–9.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Jensen | Management | 0 companies |
| Ernst Broder Kier | Management | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Lars Beck Dinesen | Management | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Founder | 0 companies |
| Kjeld Kronborg Danielsen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Helen Mimi Janniche | Founder | 0 companies |
| Jan Seerup | Management | 0 companies |
| Jørgen Just Madsen | Management | 0 companies |
| Jens-Erik Arenfeldt | Management | 0 companies |
| John Hansen | Management | 0 companies |
| Finn Clausen Høffner | Chairman | 0 companies |
| Jan Dahl Jensen | Deputy Chairman | 0 companies |
| Kirsten Petersen | Chairman | 0 companies |
| Christian Juel Glem | Board of Directors | 0 companies |
| Ole Seerup | Chairman | 0 companies |
| Steen Aage Bock | Deputy Chairman | 0 companies |
| Niels Talbro | Board of Directors | 0 companies |
| Karl-Gustav Mikael Thorell | Board of Directors | 0 companies |
| Claus Martin Pedersen | Board of Directors | 0 companies |
| Jørgen Dalbech Nielsen | Board of Directors | 0 companies |
| Jackie Høst | Board of Directors | 0 companies |
| Michael John Munk Kristiansen | Deputy Chairman | 0 companies |
| Christian Buhl Jørgensen | Chairman | 0 companies |
| Jean Piet Agerbo Westh | Board of Directors | 0 companies |
| Kjeld Danielsen | Board of Directors | 0 companies |
| Alan Ib Rasmussen | Chairman | 0 companies |
| Ib Paaskesen | Chairman | 0 companies |