| Revenue | DKK 3,5M | +90% |
| EBITDA | DKK 3,8M | +3% |
| Net profit | DKK 2,9M | -1% |
| Total assets | DKK 17,2M | +27% |
| Equity | DKK 14,8M | +24% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 667 | 343 | 434 | 501 | 298 | 293 | 378 | 459 | 374 | 344 | 381 | 1.832 | 3.475 |
| Staff expenses | -0 | -252 | -241 | -237 | -216 | -202 | -190 | -191 | -162 | -160 | -148 | -236 | -273 |
| EBITDA | 155 | 191 | 293 | 264 | 282 | -9 | 188 | 269 | 211 | 183 | 234 | 3.642 | 3.767 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 155 | 191 | 293 | 264 | 282 | -9 | 188 | 269 | 211 | 183 | 234 | 3.642 | 3.767 |
| Net financials | -13 | -10 | -8 | -9 | -9 | 14 | -8 | -19 | -7 | -6 | -5 | 4 | 33 |
| Profit before tax | 142 | 181 | 285 | 255 | 274 | 6 | 180 | 249 | 205 | 177 | 228 | 3.646 | 3.799 |
| Tax | 45 | 15 | 15 | 30 | 61 | 22 | 41 | 56 | 46 | 40 | 51 | 678 | 853 |
| Net profit | 97 | 166 | 271 | 225 | 212 | -16 | 139 | 193 | 159 | 137 | 178 | 2.968 | 2.947 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.009 | 9.908 | 10.099 | 10.225 | 10.343 | 10.249 | 10.323 | 10.166 | 10.205 | 10.179 | 10.156 | 13.568 | 17.234 |
| Equity | 8.565 | 8.731 | 8.905 | 9.030 | 9.142 | 9.023 | 9.056 | 9.141 | 9.189 | 9.078 | 9.141 | 11.991 | 14.816 |
| Long-term debt | 1.013 | 824 | 824 | 824 | 824 | 824 | 824 | 531 | 524 | 493 | 373 | 283 | 107 |
| Short-term debt | 143 | 38 | 54 | 45 | 32 | 45 | 73 | 110 | 96 | 63 | 85 | 59 | 397 |
| Total debt | 1.156 | 885 | 919 | 908 | 856 | 869 | 897 | 642 | 619 | 557 | 457 | 341 | 504 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmi René Bernard | Founder | 0 companies |
| Michael Birn Knop | Board of Directors | 0 companies |