| Revenue | DKK 11,4M | -5% |
| EBITDA | DKK 844K | +16% |
| Net profit | DKK 430K | +166% |
| Total assets | DKK 13,3M | -4% |
| Equity | DKK 4,6M | +9% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 16.366 | 12.043 | 11.144 | 11.959 | 11.410 |
| Staff expenses | -15.242 | -13.849 | -9.876 | -11.231 | -10.566 |
| EBITDA | 1.124 | -1.806 | 690 | 728 | 844 |
| Depreciation & amort. | -211 | -321 | -289 | -252 | -152 |
| EBIT | 913 | -2.128 | 400 | 476 | 692 |
| Net financials | -360 | -600 | -250 | -278 | -152 |
| Profit before tax | 553 | -2.727 | 151 | 197 | 540 |
| Tax | 137 | -595 | 33 | 35 | 110 |
| Net profit | 416 | -2.132 | 117 | 162 | 430 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 28.851 | 16.699 | 13.680 | 13.834 | 13.303 |
| Equity | 5.984 | 4.004 | 4.090 | 4.222 | 4.621 |
| Long-term debt | 524 | 357 | 323 | 323 | 335 |
| Short-term debt | 21.956 | 12.188 | 8.980 | 9.074 | 8.015 |
| Total debt | 22.480 | 12.545 | 9.302 | 9.396 | 8.349 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JE Founder | Founder | 2000 |
FB Management | Management | 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2000 | |
| Chairman | 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2000 | |
| Company | 50–66.65% | 50–66.65% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Erik Weimar | Founder | 0 companies |
| Flemming Brahe Jørgensen | Management | 0 companies |
| Erik Brahe | Board of Directors | 0 companies |
| Ove Brahe Jørgensen | Chairman | 0 companies |