| Revenue | DKK 17K | -348% |
| EBITDA | DKK 17K | +348% |
| Net profit | DKK -428K | -231% |
| Total assets | DKK 13,9M | -54% |
| Equity | DKK 12,5M | -59% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.868 | 2.853 | 2.966 | 550 | 2.412 | 4.244 | 3.518 | 1.367 | 753 | 164 | -128 | -152 | -78 | -7 | 17 |
| Staff expenses | -1.165 | -1.381 | -981 | -208 | -872 | -1.947 | -2.871 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 703 | 1.472 | 1.985 | 342 | 1.541 | 2.297 | 455 | 5.275 | 993 | -340 | -178 | 49 | -728 | -7 | 17 |
| Depreciation & amort. | -122 | -86 | -60 | -7 | -28 | -18 | -65 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 581 | 1.386 | 1.925 | 335 | 1.513 | 2.279 | 391 | 5.268 | 993 | -340 | -178 | 49 | -728 | -7 | 17 |
| Net financials | -892 | -804 | -702 | 106 | -700 | 798 | 1.802 | 1.395 | 2.824 | 1.878 | 938 | 1.627 | 1.209 | -85 | -396 |
| Profit before tax | -311 | 582 | 1.223 | 441 | 812 | 2.171 | 2.384 | 6.664 | 3.817 | 1.539 | 760 | 1.675 | 481 | -92 | -379 |
| Tax | -109 | 151 | 148 | 37 | 75 | 317 | -99 | 901 | -33 | 100 | -22 | 9 | -149 | 37 | 49 |
| Net profit | -202 | 431 | 1.075 | 404 | 737 | 1.854 | 2.483 | 5.763 | 3.849 | 1.438 | 782 | 1.666 | 630 | -129 | -428 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.101 | 26.699 | 28.664 | 29.415 | 31.859 | 32.449 | 37.637 | 58.905 | 45.691 | 44.945 | 40.525 | 42.300 | 36.442 | 30.537 | 13.914 |
| Equity | 1.728 | 1.994 | 3.331 | 3.724 | 4.604 | 6.647 | 9.446 | 36.853 | 40.829 | 42.267 | 40.049 | 41.715 | 36.345 | 30.215 | 12.487 |
| Long-term debt | 18.659 | 18.508 | 19.642 | 19.456 | 20.753 | 20.175 | 20.592 | 5.260 | 2.022 | 80 | 0 | 0 | 0 | 282 | 1.069 |
| Short-term debt | 4.849 | 5.181 | 4.527 | 5.034 | 5.226 | 4.034 | 6.105 | 14.443 | 2.397 | 2.266 | 229 | 376 | 91 | 39 | 357 |
| Total debt | 23.508 | 23.690 | 24.169 | 24.491 | 25.980 | 24.209 | 26.697 | 19.704 | 4.419 | 2.345 | 229 | 376 | 91 | 321 | 1.427 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET AF 01.03.1999 ApS | Company | 50.0% | 50.0% | 2018 |
Jesper Rehne Holding ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Rehné Jensen | Management | 0 companies |
| Peter Kristiansen | Board of Directors | 0 companies |
| Flemming Schmidt | Chairman | 0 companies |