| Revenue | DKK 362K | -51% |
| EBITDA | DKK 362K | -51% |
| Net profit | DKK 331K | -42% |
| Total assets | DKK 3,7M | -21% |
| Equity | DKK 3,2M | -22% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.118 | 7.866 | 9.177 | 9.752 | 9.084 | 11.082 | 12.628 | 12.978 | 14.136 | 274 | 333 | 739 | 362 |
| Staff expenses | -5.975 | -6.252 | -7.384 | -7.695 | -8.002 | -8.727 | -10.240 | -10.068 | -12.062 | -0 | -0 | -0 | -0 |
| EBITDA | 1.143 | 1.614 | 1.792 | 2.056 | 1.082 | 2.355 | 2.388 | 2.910 | 2.074 | 274 | 333 | 739 | 362 |
| Depreciation & amort. | -322 | -313 | -286 | -231 | -524 | -505 | -498 | -803 | -303 | -0 | -0 | -0 | -0 |
| EBIT | 822 | 1.301 | 1.506 | 1.825 | 558 | 1.850 | 1.890 | 2.107 | 1.771 | 274 | 333 | 739 | 362 |
| Net financials | -279 | -177 | -168 | -198 | -404 | -332 | -308 | -260 | -206 | -76 | -37 | 32 | 63 |
| Profit before tax | 542 | 1.125 | 1.339 | 1.627 | 154 | 1.518 | 1.582 | 1.847 | 1.566 | 197 | 296 | 772 | 424 |
| Tax | 136 | 280 | 326 | 384 | 55 | 333 | 350 | 408 | 345 | 49 | 65 | 198 | 94 |
| Net profit | 406 | 844 | 1.013 | 1.244 | 99 | 1.186 | 1.233 | 1.439 | 1.220 | 148 | 231 | 574 | 331 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.309 | 8.726 | 9.829 | 14.962 | 14.039 | 15.092 | 15.272 | 14.611 | 15.990 | 4.914 | 5.081 | 4.673 | 3.692 |
| Equity | 1.407 | 1.951 | 2.214 | 2.708 | 2.057 | 3.242 | 3.475 | 3.914 | 3.484 | 3.632 | 3.863 | 4.036 | 3.167 |
| Long-term debt | 3.033 | 2.911 | 2.789 | 5.636 | 5.409 | 4.790 | 4.454 | 3.791 | 3.591 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.845 | 3.863 | 4.826 | 6.618 | 6.573 | 7.060 | 7.336 | 6.530 | 8.915 | 1.282 | 1.219 | 637 | 525 |
| Total debt | 6.878 | 6.774 | 7.614 | 12.254 | 11.982 | 11.850 | 11.790 | 10.321 | 12.506 | 1.282 | 1.219 | 637 | 525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Management | Management | 2018 | — | — |
JG Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JG Founder | Founder | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fitzrovia ApS | Company | 90.0% | 90.0% | 2023 |
| Individual | 5.0% | 0.0% | 2020 | |
ROYSTON ApS | Company | 33.3% | 50.0% | 2014 |
PIMLICO ApS | Company | 33.3% | 50.0% | 2014 |
SENA HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Andersen | Management | 0 companies |
| Jesper Gjelstrup | Chief Executive Officer | 0 companies |
| Johannes Gjelstrup | Founder | 0 companies |
| Peter Vammen | Chairman | 0 companies |
| Jacob Gjelstrup | Board of Directors | 0 companies |
| Steen Nordstrøm | Chairman | 0 companies |
| Allan Christensen | Board of Directors | 0 companies |