| Revenue | DKK 2,5M | +2% |
| EBITDA | DKK 736K | +144% |
| Net profit | DKK 576K | +558% |
| Total assets | DKK 1,6M | +39% |
| Equity | DKK 775K | +291% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.624 | 1.356 | 1.503 | 1.487 | 1.186 | 1.651 | 1.342 | 1.631 | 2.008 | 2.176 | 2.208 | 2.828 | 2.432 | 2.472 |
| Staff expenses | -1.165 | -1.339 | -1.317 | -1.231 | -1.433 | -1.391 | -1.531 | -1.618 | -1.948 | -2.021 | -2.456 | -2.456 | -2.131 | -1.736 |
| EBITDA | 458 | 17 | 186 | 256 | -247 | 260 | -189 | 12 | 60 | 156 | -248 | 373 | 301 | 736 |
| Depreciation & amort. | -12 | -13 | -15 | -14 | -16 | -21 | -20 | -16 | -14 | -11 | -11 | -9 | -4 | -2 |
| EBIT | 446 | 4 | 171 | 242 | -263 | 239 | -210 | -3 | 46 | 145 | -259 | 363 | 298 | 734 |
| Net financials | -24 | -55 | -26 | -11 | -19 | -24 | -57 | -40 | -27 | -37 | 8 | -11 | -193 | 4 |
| Profit before tax | 422 | -51 | 145 | 230 | -181 | 214 | -267 | -44 | 19 | 108 | -251 | 352 | 140 | 739 |
| Tax | 106 | -10 | 36 | 55 | 51 | 20 | 50 | -0 | -0 | -30 | 30 | -0 | 53 | 163 |
| Net profit | 316 | -41 | 109 | 175 | -232 | 194 | -316 | -44 | 19 | 138 | -281 | 352 | 88 | 576 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.160 | 1.282 | 1.523 | 2.065 | 1.374 | 1.318 | 1.124 | 1.482 | 1.785 | 1.693 | 1.721 | 1.591 | 1.119 | 1.558 |
| Equity | 541 | 249 | 359 | 481 | 49 | 243 | -174 | -218 | -199 | -60 | -341 | 111 | 198 | 775 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 164 | 227 | 296 | 227 | 181 | 188 |
| Short-term debt | 1.619 | 1.033 | 1.165 | 1.585 | 1.326 | 1.075 | 1.298 | 1.687 | 1.819 | 1.526 | 1.766 | 1.253 | 739 | 595 |
| Total debt | 1.619 | 1.033 | 1.165 | 1.585 | 1.326 | 1.075 | 1.298 | 1.699 | 1.983 | 1.753 | 2.062 | 1.480 | 920 | 783 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ONE THOUGHT ApS | Company | 50.0% | 50.0% | 2023 |
| Individual | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| John Georg Schmidt | Management | 0 companies |