| Revenue | DKK 985K | +35% |
| EBITDA | DKK 36K | +113% |
| Net profit | DKK -5K | +98% |
| Total assets | DKK 1,4M | +8% |
| Equity | DKK 570K | -17% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.323 | 1.107 | 638 | 582 | 694 | 878 | 1.555 | 1.359 | 727 | 985 |
| Staff expenses | -809 | -883 | -893 | -782 | -521 | -664 | -805 | -909 | -1.009 | -949 |
| EBITDA | 514 | 224 | -255 | -200 | 172 | 213 | 750 | 450 | -282 | 36 |
| Depreciation & amort. | 170 | -155 | -110 | -45 | -28 | -25 | -22 | -23 | -42 | -18 |
| EBIT | 344 | 69 | -364 | -245 | 144 | 188 | 728 | 427 | -324 | 18 |
| Net financials | -24 | -34 | -27 | -17 | -2 | -9 | 9 | -5 | -50 | -25 |
| Profit before tax | 319 | 35 | -201 | -189 | 141 | 179 | 737 | 422 | -375 | -7 |
| Tax | 73 | 11 | 96 | 37 | 31 | 24 | 164 | 95 | -92 | -2 |
| Net profit | 246 | 25 | -296 | -226 | 110 | 155 | 573 | 327 | -283 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.700 | 2.945 | 2.869 | 2.186 | 1.821 | 2.263 | 2.816 | 1.913 | 1.345 | 1.447 |
| Equity | — | 1.828 | 1.531 | 1.306 | 1.416 | 1.572 | 2.145 | 1.172 | 689 | 570 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 897 | 1.117 | 1.337 | 880 | 405 | 691 | 671 | 742 | 656 | 877 |
| Total debt | 897 | 1.117 | 1.337 | 880 | 405 | 691 | 671 | 742 | 656 | 877 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
2R Audit | Audit | 2001 | — | — |
LF Management | Management | 2001 | — | — |
GJ Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JJFC HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| 2R Revision | Audit | 0 companies |
| Lars Flemming Johnsen | Management | 0 companies |
| Gitte Johnsen | Management | 0 companies |