| Revenue | DKK 1,1M | -26% |
| EBITDA | DKK 555K | -55% |
| Net profit | DKK 437K | -56% |
| Total assets | DKK 12,8M | -13% |
| Equity | DKK 9,3M | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.013 | 916 | 902 | 651 | 791 | 976 | 1.095 | 1.194 | 1.189 | 1.176 | 1.242 | 1.458 | 1.489 | 1.105 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.026 | 924 | 905 | 653 | 791 | 976 | 3.905 | -1.906 | 1.189 | 1.176 | 692 | 1.458 | 1.239 | 555 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.026 | 924 | 905 | 653 | 791 | 976 | 3.905 | -1.906 | 1.189 | 1.176 | 692 | 1.458 | 1.239 | 555 |
| Net financials | -199 | -148 | -154 | -141 | -190 | -128 | -130 | -88 | -62 | -57 | -74 | -83 | 33 | 6 |
| Profit before tax | 826 | 775 | 750 | 512 | 601 | 848 | 3.775 | -1.994 | 1.127 | 1.119 | 618 | 1.375 | 1.272 | 560 |
| Tax | 204 | 126 | 49 | -80 | 130 | 184 | 828 | -441 | 246 | 308 | 136 | 302 | 280 | 123 |
| Net profit | 622 | 650 | 701 | 592 | 471 | 664 | 2.947 | -1.553 | 882 | 811 | 482 | 1.072 | 993 | 437 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.919 | 14.718 | 15.096 | 14.436 | 14.503 | 14.712 | 17.733 | 13.733 | 14.894 | 14.924 | 13.822 | 15.066 | 14.723 | 12.846 |
| Equity | 5.346 | 5.346 | 5.347 | 5.339 | 5.810 | 5.974 | 8.220 | 6.667 | 7.549 | 8.360 | 8.842 | 9.915 | 10.907 | 9.345 |
| Long-term debt | 1.863 | 1.855 | 1.853 | 1.851 | 1.902 | 1.900 | 1.897 | 1.891 | 1.888 | 1.885 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.486 | 4.302 | 4.792 | 4.340 | 3.896 | 3.945 | 4.106 | 2.348 | 2.631 | 1.790 | 2.206 | 2.378 | 1.097 | 905 |
| Total debt | 6.349 | 6.157 | 6.645 | 6.191 | 5.799 | 5.845 | 6.003 | 4.239 | 4.519 | 3.675 | 2.206 | 2.378 | 1.097 | 905 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2015 | — | — |
BS Founder | Founder | 1999 | — | — |
JB Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAG HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Silkjær Bøgelund Madsen | Management | 0 companies |
| Bodil Silkjær Madsen | Founder | 0 companies |
| Jens Bøgelund Madsen | Management | 0 companies |