| Revenue | DKK 435K | -16% |
| EBITDA | DKK 84K | -13% |
| Net profit | DKK 63K | +10% |
| Total assets | DKK 512K | +21% |
| Equity | DKK 452K | +16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 311 | 343 | 295 | 304 | 309 | 315 | 337 | 348 | 338 | 429 | 399 | 400 | 520 | 435 |
| Staff expenses | -95 | -210 | -200 | -121 | -99 | -108 | -133 | -139 | -116 | -191 | -156 | -63 | -77 | -99 |
| EBITDA | 16 | -30 | 33 | 16 | 28 | 93 | 34 | -7 | 60 | 79 | 69 | 82 | 96 | 84 |
| Depreciation & amort. | -33 | -29 | -0 | -0 | -0 | -20 | -20 | -0 | -20 | -20 | -20 | -20 | -20 | -0 |
| EBIT | -17 | -59 | 33 | 16 | 28 | 73 | 14 | -7 | 40 | 59 | 49 | 62 | 76 | 84 |
| Net financials | -4 | -2 | -11 | -3 | -4 | 0 | -11 | -30 | -10 | -8 | -3 | -2 | -3 | -4 |
| Profit before tax | -21 | -60 | 22 | 13 | 24 | 73 | 3 | -36 | 30 | 50 | 46 | 60 | 73 | 80 |
| Tax | -0 | -0 | -0 | -0 | -0 | 16 | -0 | -0 | -0 | -0 | -0 | 13 | 16 | 18 |
| Net profit | -21 | -60 | 22 | 13 | 24 | 57 | 3 | -36 | 30 | 50 | 46 | 47 | 57 | 63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 227 | 175 | 101 | 111 | 154 | 347 | 365 | 286 | 356 | 294 | 320 | 380 | 422 | 512 |
| Equity | 122 | 61 | 83 | 96 | 120 | 193 | 195 | 159 | 189 | 239 | 286 | 332 | 389 | 452 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 16 | 28 |
| Short-term debt | 105 | 114 | 18 | 15 | 34 | 154 | 170 | 127 | 167 | 54 | 34 | 35 | 17 | 32 |
| Total debt | 105 | 114 | 18 | 15 | 34 | 154 | 170 | 127 | 167 | 54 | 34 | 48 | 33 | 60 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 1998 | — | — |
JE Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| John Bohr | Management | 0 companies |
| John Erik Dahlstrøm | Audit | 0 companies |