| Revenue | DKK 6,4M | -6% |
| EBITDA | DKK 505K | -60% |
| Net profit | DKK 125K | -83% |
| Total assets | DKK 4M | -34% |
| Equity | DKK 989K | -39% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.343 | 2.849 | — | 4.213 | 4.047 | 3.752 | 3.674 | 4.033 | 4.691 | 5.940 | 5.817 | 5.505 | 6.755 | 6.365 |
| Staff expenses | -2.775 | -2.851 | -0 | -3.341 | -3.524 | -3.183 | -3.020 | -3.392 | -3.364 | -4.333 | -4.754 | -4.895 | -5.506 | -5.860 |
| EBITDA | -272 | -2 | 0 | 872 | 523 | 569 | 653 | 641 | 1.327 | 1.607 | 1.064 | 610 | 1.248 | 505 |
| Depreciation & amort. | -148 | -167 | -0 | -206 | -229 | -221 | -216 | -221 | -363 | -359 | -296 | -200 | -245 | -285 |
| EBIT | -420 | -168 | 0 | 665 | 294 | 348 | 437 | 420 | 964 | 1.248 | 768 | 410 | 1.003 | 220 |
| Net financials | -57 | 24 | 0 | 27 | 27 | 21 | 19 | 34 | -48 | -19 | -25 | -37 | -31 | -58 |
| Profit before tax | -457 | -144 | 0 | 692 | 321 | 369 | 456 | 454 | 916 | 1.229 | 743 | 374 | 972 | 162 |
| Tax | -118 | -44 | -0 | 165 | 75 | 83 | 103 | 102 | 212 | 273 | 167 | 84 | 216 | 37 |
| Net profit | -338 | -99 | 0 | 528 | 246 | 286 | 353 | 352 | 705 | 957 | 576 | 290 | 756 | 125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.752 | 0 | 0 | 0 | 4.092 | 4.810 | 3.388 | 3.531 | 4.314 | 4.901 | 4.762 | 3.499 | 6.101 | 4.014 |
| Equity | 1.158 | 0 | 0 | 0 | 1.235 | 1.221 | 974 | 976 | 1.565 | 1.522 | 1.148 | 858 | 1.614 | 989 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 263 | 263 | 270 | 279 | 288 | 299 |
| Short-term debt | -2.514 | 0 | 0 | 0 | 2.740 | 3.472 | 2.301 | 2.472 | 2.318 | 2.851 | 3.073 | 2.108 | 4.023 | 2.542 |
| Total debt | -2.514 | 0 | 0 | 0 | 2.740 | 3.472 | 2.301 | 2.472 | 2.581 | 3.114 | 3.343 | 2.387 | 4.311 | 2.841 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Founder | Founder | 2000 | — | — |
AW Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AF HOLDING, NORS ApS | Company | 100.0% | 100.0% | 2020 |
FJ HOLDING, NORS ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Christian Frederiksen | Founder | 0 companies |
| Anders Warming Frederiksen | Management | 0 companies |