| Revenue | DKK 8,7M | -7% |
| EBITDA | DKK 471K | -48% |
| Net profit | DKK -160K | -232% |
| Total assets | DKK 10M | -11% |
| Equity | DKK 2,2M | -7% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.165 | 6.446 | 6.672 | 6.998 | 7.594 | 8.659 | 9.801 | 11.791 | 8.641 | 9.920 | 10.504 | 9.356 | 8.734 |
| Staff expenses | -5.520 | -5.187 | -5.590 | -6.261 | -6.469 | -8.434 | -9.701 | -9.854 | -7.894 | -9.073 | -9.574 | -8.454 | -8.263 |
| EBITDA | 440 | 1.056 | 875 | 483 | 870 | 225 | 100 | 1.937 | 747 | 847 | 930 | 902 | 471 |
| Depreciation & amort. | 47 | 204 | 275 | 298 | 271 | -396 | -527 | -487 | -472 | -392 | -398 | -268 | -300 |
| EBIT | 394 | 852 | 601 | 185 | 599 | -171 | -427 | 1.450 | 275 | 455 | 533 | 635 | 171 |
| Net financials | -113 | -67 | 355 | 574 | 172 | 300 | -895 | -294 | -181 | -172 | -175 | -466 | -353 |
| Profit before tax | 281 | 785 | 955 | 759 | 771 | 129 | -1.321 | 1.156 | 94 | 283 | 358 | 168 | -182 |
| Tax | 64 | 117 | 179 | 101 | -30 | -54 | -158 | 284 | 38 | 76 | 110 | 47 | -22 |
| Net profit | 217 | 668 | 777 | 658 | 801 | 183 | -1.164 | 871 | 56 | 208 | 248 | 121 | -160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.646 | 16.565 | 10.551 | 10.587 | 9.172 | 11.936 | 13.748 | 10.498 | 7.800 | 9.607 | 10.570 | 11.164 | 9.970 |
| Equity | 1.813 | 2.281 | 2.758 | 2.716 | 3.016 | 2.599 | 1.285 | 2.157 | 2.013 | 2.220 | 2.268 | 2.389 | 2.230 |
| Long-term debt | 2.086 | 1.863 | 1.421 | 1.378 | 654 | 2.733 | 446 | 659 | 1.071 | 866 | 885 | 837 | 835 |
| Short-term debt | 3.486 | 12.042 | 5.814 | 5.835 | 4.872 | 6.029 | 11.807 | 7.564 | 4.559 | 6.511 | 7.299 | 7.774 | 6.764 |
| Total debt | 5.571 | 13.905 | 7.235 | 7.213 | 5.527 | 8.762 | 12.253 | 8.223 | 5.630 | 7.377 | 8.183 | 8.611 | 7.599 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AI Management | Management | 1999 | — | — |
JL Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JK INVEST HIRTSHALS ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Ivan Lund Madsen | Management | 0 companies |
| Jens Lund Madsen | Management | 0 companies |
| Folmer Haugaard Kristensen | Board of Directors | 0 companies |
| Rolf Viking Høegh | Chairman | 0 companies |
| Maria Lund Madsen | Chairman | 0 companies |
| Niels Laurids Madsen | Board of Directors | 0 companies |
| Bente Madsen | Board of Directors | 0 companies |
| Kim Peter Hornung | Board of Directors | 0 companies |
| Jan Christian Poulsen | Board of Directors | 0 companies |