| Revenue | DKK 161K | -95% |
| EBITDA | DKK -236K | +81% |
| Net profit | DKK -337K | +80% |
| Total assets | DKK 4,7M | -2% |
| Equity | DKK 3,9M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.818 | 4.442 | 5.185 | 8.156 | 4.904 | 6.062 | 3.998 | 7.309 | 7.209 | 6.471 | 6.118 | 6.405 | 3.168 | 161 |
| Staff expenses | -1.352 | -1.501 | -1.159 | -1.677 | -1.397 | -1.282 | -3.489 | -3.967 | -4.581 | -4.368 | -3.767 | -3.055 | -1.919 | -393 |
| EBITDA | 3.466 | 2.941 | 3.947 | 6.478 | 3.507 | 4.780 | 508 | 3.342 | 2.628 | 2.102 | 2.350 | 3.350 | -1.261 | -236 |
| Depreciation & amort. | 81 | -91 | -90 | -105 | -87 | -108 | -104 | -208 | -328 | -334 | -319 | -326 | -253 | -110 |
| EBIT | 3.384 | 2.850 | 3.857 | 6.373 | 3.420 | 4.672 | 404 | 3.134 | 2.299 | 1.768 | 2.031 | 3.024 | -1.514 | -346 |
| Net financials | 202 | 115 | 216 | 394 | 421 | 226 | 308 | 190 | 219 | 45 | -92 | 26 | 34 | -5 |
| Profit before tax | 3.587 | 2.965 | 4.073 | 6.767 | 3.841 | 4.898 | 713 | 3.324 | 2.519 | 1.812 | 1.939 | 3.050 | -1.480 | -351 |
| Tax | 903 | 748 | 1.003 | 1.616 | 871 | 1.088 | 140 | 741 | 561 | 406 | 427 | 674 | 178 | -15 |
| Net profit | 2.684 | 2.217 | 3.070 | 5.151 | 2.970 | 3.810 | 572 | 2.583 | 1.957 | 1.407 | 1.512 | 2.376 | -1.658 | -337 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.095 | 14.748 | 18.086 | 23.052 | 25.621 | 19.964 | 16.598 | 20.300 | 20.407 | 13.519 | 13.675 | 15.350 | 4.826 | 4.733 |
| Equity | 10.338 | 12.457 | 15.427 | 20.578 | 23.446 | 17.256 | 14.829 | 17.412 | 17.369 | 10.776 | 11.188 | 13.064 | 4.231 | 3.894 |
| Long-term debt | 1.410 | 1.334 | 1.299 | 1.257 | 1.160 | 1.166 | 1.087 | 1.041 | 963 | 936 | 916 | 0 | 0 | 0 |
| Short-term debt | 1.314 | 926 | 1.350 | 1.207 | 997 | 1.520 | 668 | 1.834 | 2.022 | 1.717 | 1.499 | 2.233 | 577 | 835 |
| Total debt | 2.724 | 2.260 | 2.650 | 2.464 | 2.156 | 2.686 | 1.755 | 2.875 | 2.984 | 2.654 | 2.415 | 2.233 | 577 | 835 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DT Management | Management | 2024 | — | — |
TC Management | Management | 2025 | — | — |
JB Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TOM CEDERVALL HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
JB Invest ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Dorte Tind Jørgensen | Management | 0 companies |
| Tom Cedervall | Management | 0 companies |
| Johnny Bjerregaard Jørgensen | Founder | 0 companies |