| Revenue | DKK 988K | +18% |
| EBITDA | DKK 1,3M | +60% |
| Net profit | DKK 6,3M | +7% |
| Total assets | DKK 78,2M | +29% |
| Equity | DKK 64,1M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 83 | 74 | 426 | 659 | 707 | 874 | 975 | 999 | 843 | 1.008 | 1.011 | 1.146 | 839 | 988 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 83 | 74 | 426 | 2.614 | 910 | 874 | 975 | 999 | 1.236 | 2.308 | 2.511 | 1.174 | 839 | 1.338 |
| Depreciation & amort. | -0 | -0 | -0 | -118 | -331 | -312 | -312 | -312 | -369 | -388 | -388 | -343 | -343 | -343 |
| EBIT | 83 | 74 | 426 | 2.497 | 579 | 562 | 663 | 687 | 866 | 1.920 | 2.123 | 831 | 496 | 995 |
| Net financials | 2.202 | -678 | 785 | 3.332 | 2.239 | 1.970 | 1.676 | 107 | 349 | 2.899 | 4.940 | 9.040 | 5.833 | 6.036 |
| Profit before tax | 2.286 | -604 | 1.211 | 5.829 | 2.818 | 2.531 | 2.338 | 794 | 1.215 | 4.819 | 7.064 | 9.871 | 6.328 | 7.031 |
| Tax | 23 | 46 | 214 | 579 | 246 | 303 | 214 | 236 | -240 | 378 | 217 | 333 | 481 | 753 |
| Net profit | 2.262 | -650 | 997 | 5.250 | 2.572 | 2.228 | 2.124 | 558 | 1.454 | 4.441 | 6.846 | 9.538 | 5.847 | 6.278 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.095 | 20.425 | 21.209 | 32.065 | 36.798 | 33.324 | 32.460 | 32.775 | 33.413 | 38.070 | 46.523 | 56.823 | 60.686 | 78.214 |
| Equity | 20.073 | 19.327 | 20.323 | 25.574 | 28.145 | 27.905 | 30.116 | 30.675 | 31.129 | 35.570 | 42.417 | 51.954 | 57.800 | 64.078 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 193 | 198 | 201 | 205 | 0 | 1.154 | 1.855 | 0 | 703 |
| Short-term debt | 574 | 659 | 465 | 5.330 | 7.243 | 3.680 | 514 | 219 | 219 | 308 | 418 | 475 | 367 | 10.871 |
| Total debt | 574 | 659 | 465 | 5.330 | 7.243 | 3.873 | 712 | 421 | 425 | 308 | 1.572 | 2.330 | 367 | 11.574 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Beyer | Management | 0 companies |
| Benny Arne Michelsen | Board of Directors | 0 companies |
| Jens Harpøth Zilstorff | Board of Directors | 0 companies |
| Jens Fournais | Board of Directors | 0 companies |
| Marcus Teilmann | Board of Directors | 0 companies |
| Henrik Byriel Elmholdt | Board of Directors | 0 companies |
| Karin Teilmann | Board of Directors | 0 companies |