| Revenue | DKK 86K | +2173% |
| EBITDA | DKK 86K | +2173% |
| Net profit | DKK 86K | +181% |
| Total assets | DKK 1M | +11% |
| Equity | DKK 978K | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.531 | 1.090 | 938 | -572 | -331 | 332 | 91 | 176 | 82 | 62 | 4 | 87 | 4 | 86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.531 | 1.090 | 938 | -572 | -331 | 332 | 91 | 176 | 82 | 62 | 4 | 87 | 4 | 86 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.531 | 1.090 | 938 | -572 | -331 | 332 | 91 | 176 | 82 | 62 | 4 | 87 | 4 | 86 |
| Net financials | -1.022 | -329 | 33 | 59 | -15 | -24 | 14 | 15 | 25 | 28 | 27 | 29 | 36 | 24 |
| Profit before tax | 1.008 | 929 | 971 | -513 | -346 | 308 | 105 | 191 | 107 | 90 | 31 | 115 | 39 | 110 |
| Tax | 377 | 275 | 238 | -58 | -25 | -0 | -0 | 36 | 23 | 20 | 7 | 25 | 9 | 24 |
| Net profit | 631 | 655 | 733 | -455 | -320 | 308 | 105 | 156 | 83 | 70 | 24 | 90 | 31 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.674 | 1.669 | 2.143 | 903 | 417 | 561 | 660 | 847 | 711 | 780 | 791 | 900 | 911 | 1.013 |
| Equity | 1.913 | 1.068 | 1.300 | 346 | 25 | 333 | 438 | 594 | 677 | 747 | 772 | 862 | 892 | 978 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 761 | 601 | 843 | 557 | 391 | 228 | 222 | 253 | 34 | 32 | 19 | 38 | 18 | 35 |
| Total debt | 761 | 601 | 843 | 557 | 391 | 228 | 222 | 253 | 34 | 32 | 19 | 38 | 18 | 35 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2018 | — | — |
| Audit | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ERIK BAGGER HOLDING A/S | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jannie Storm Nielsen | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Frederik Bjørkmann Bagger | Chairman | 0 companies |
| Morten Rosenmejer | Chairman | 0 companies |
| Erik Kristian Bagger | Board of Directors | 0 companies |
| Caroline Menezes Torres Bagger | Board of Directors | 0 companies |