| Revenue | DKK 26,8M | -6% |
| EBITDA | DKK 4,4M | -16% |
| Net profit | DKK 610K | -57% |
| Total assets | DKK 38,9M | -8% |
| Equity | DKK 8,7M | +8% |
| Employees | 47 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 16.230 | 16.116 | 25.705 | 28.585 | 26.798 |
| Staff expenses | -14.498 | -15.337 | -21.493 | -23.288 | -22.364 |
| EBITDA | 1.732 | 778 | 4.212 | 5.298 | 4.434 |
| Depreciation & amort. | -781 | -1.322 | -2.248 | -2.167 | -2.280 |
| EBIT | 951 | -543 | 1.964 | 3.131 | 2.154 |
| Net financials | -175 | -357 | -826 | -1.313 | -1.361 |
| Profit before tax | 776 | -901 | 1.137 | 1.818 | 793 |
| Tax | 173 | -195 | 267 | 405 | 183 |
| Net profit | 603 | -706 | 870 | 1.413 | 610 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 14.375 | 37.804 | 41.203 | 42.101 | 38.941 |
| Equity | 5.559 | 5.854 | 6.724 | 8.137 | 8.747 |
| Long-term debt | 1.421 | 4.853 | 9.484 | 10.220 | 9.570 |
| Short-term debt | 6.812 | 26.711 | 24.342 | 22.600 | 19.519 |
| Total debt | 8.234 | 31.564 | 33.826 | 32.819 | 29.088 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JJ Management | Management | 2016 |
| Former (1) | ||
MT Management | Management | 2004 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2004 – 2006 | |
| Board of Directors | 2006 – 2009 | |
| Board of Directors | 2005 – 2006 | |
| Board of Directors | 2006 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2017 | |
| Individual | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Julius | Management | 0 companies |
| Mikael Thorngaard Larsen | Management | 0 companies |
| Claus Bank Jensen | Board of Directors | 0 companies |
| Ditte Sofie Julius | Board of Directors | 0 companies |
| Dion Dahl | Board of Directors | 0 companies |
| Maj-Britt Kristensen | Board of Directors | 0 companies |