| Revenue | DKK 1,6M | +12% |
| EBITDA | DKK 30K | -66% |
| Net profit | DKK 65K | -58% |
| Total assets | DKK 3,5M | +45% |
| Equity | DKK 525K | +14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.906 | 6.045 | 5.927 | 2.924 | 4.438 | 4.532 | 4.352 | 5.906 | 1.834 | 1.547 | 1.473 | 1.272 | 1.455 | 1.631 |
| Staff expenses | -2.726 | -3.212 | -3.771 | -1.924 | -2.651 | -3.240 | -2.878 | -3.323 | -1.788 | -1.566 | -1.368 | -1.346 | -1.368 | -1.602 |
| EBITDA | 92 | 356 | 76 | -18 | 336 | 4 | 150 | 266 | -531 | -437 | -212 | -74 | 87 | 30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 92 | 356 | 76 | -18 | 336 | 4 | 150 | 266 | -531 | -437 | -212 | -74 | 87 | 30 |
| Net financials | -4 | 12 | 75 | 37 | 7 | 67 | 8 | 89 | 47 | 191 | -269 | 99 | 65 | 35 |
| Profit before tax | 88 | 368 | 152 | 19 | 344 | 70 | 158 | 355 | -485 | -245 | -481 | 25 | 152 | 65 |
| Tax | -0 | 82 | 41 | 4 | 78 | 17 | 37 | 82 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 88 | 286 | 111 | 15 | 265 | 54 | 121 | 273 | -485 | -245 | -481 | 25 | 152 | 65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.747 | 2.730 | 2.616 | 2.106 | 6.573 | 7.890 | 6.513 | 3.567 | 4.149 | 2.885 | 1.216 | 3.332 | 2.385 | 3.453 |
| Equity | 518 | 804 | 915 | 931 | 1.196 | 1.200 | 1.270 | 1.493 | 1.009 | 764 | 283 | 308 | 460 | 525 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.229 | 1.926 | 1.701 | 1.175 | 5.377 | 6.678 | 5.233 | 2.032 | 3.132 | 2.118 | 931 | 3.020 | 1.924 | 2.778 |
| Total debt | 1.229 | 1.926 | 1.701 | 1.175 | 5.377 | 6.678 | 5.233 | 2.074 | 3.140 | 2.121 | 933 | 3.020 | 1.924 | 2.778 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Byriel | Management | 0 companies |