| Revenue | DKK 286K | -71% |
| EBITDA | DKK -371K | -169% |
| Net profit | DKK -370K | -193% |
| Total assets | DKK 2M | -17% |
| Equity | DKK 1,9M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.756 | 3.582 | 2.921 | 3.218 | 2.077 | 1.991 | 2.533 | 2.821 | 2.251 | 3.454 | 1.728 | 996 | 286 |
| Staff expenses | -3.990 | -4.016 | -2.463 | -3.210 | -2.839 | -2.946 | -2.219 | -1.071 | -1.037 | -769 | -632 | -459 | -656 |
| EBITDA | 1.576 | -433 | 457 | 9 | -761 | -955 | 315 | 1.750 | 1.214 | 2.684 | 1.095 | 537 | -371 |
| Depreciation & amort. | -848 | -891 | -877 | -857 | -829 | -773 | -711 | -562 | -430 | -278 | -138 | -24 | -0 |
| EBIT | 729 | -1.324 | -420 | -849 | -1.590 | -1.728 | -397 | 1.188 | 784 | 2.406 | 958 | 513 | -371 |
| Net financials | 3 | 5 | -14 | -24 | -10 | -53 | -12 | -10 | -31 | -304 | -57 | -4 | 1 |
| Profit before tax | 732 | -1.319 | -434 | -873 | -1.600 | -1.781 | -408 | 1.179 | 753 | 2.103 | 901 | 509 | -370 |
| Tax | 183 | -334 | -129 | -184 | -397 | -391 | -90 | 260 | 170 | 432 | 209 | 113 | -0 |
| Net profit | 548 | -985 | -305 | -689 | -1.203 | -1.390 | -319 | 919 | 583 | 1.671 | 692 | 396 | -370 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.480 | 3.034 | 3.313 | 3.057 | 3.443 | 3.449 | 3.232 | 3.595 | 1.770 | 1.875 | 1.992 | 2.399 | 1.998 |
| Equity | 2.861 | 1.876 | 1.572 | 883 | -320 | -1.710 | -2.028 | -1.109 | -526 | 1.145 | 1.837 | 2.234 | 1.864 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.090 | 963 | 1.329 | 1.878 | 3.355 | 4.777 | 4.952 | 4.519 | 2.203 | 695 | 149 | 165 | 134 |
| Total debt | 1.090 | 963 | 1.329 | 1.878 | 3.355 | 4.777 | 4.952 | 4.519 | 2.203 | 695 | 149 | 165 | 134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Friis Schack | Management | 0 companies |
| Flemming Bie | Board of Directors | 0 companies |
| Heini Lykke Hansen | Board of Directors | 0 companies |
| Kim da Costa Carneiro | Chairman | 0 companies |
| Francois Blateyron | Board of Directors | 0 companies |
| Ole Juul Møller | Chairman | 0 companies |
| John Heebøll | Board of Directors | 0 companies |
| Peter Bak Tøttrup | Board of Directors | 0 companies |
| Knut Conradsen | Board of Directors | 0 companies |
| Frode Lundsteen Hansen | Chairman | 0 companies |
| Christophe Mignot | Chairman | 0 companies |