| Revenue | DKK -182K | -13% |
| EBITDA | DKK -182K | +13% |
| Net profit | DKK 556K | -46% |
| Total assets | DKK 50,1M | +1% |
| Equity | DKK 5,8M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.517 | 356 | -732 | 525 | -624 | -275 | 92 | -134 | -344 | -241 | -279 | -212 | -210 | -182 |
| Staff expenses | -261 | -332 | -334 | -424 | -297 | -222 | -259 | -44 | -174 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -46.155 | -2.308 | -926 | 101 | -921 | -497 | -167 | -178 | -518 | -241 | -279 | -212 | -210 | -182 |
| Depreciation & amort. | -559 | 150 | 70 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -46.714 | -2.458 | -996 | 101 | -921 | -497 | -167 | -178 | -518 | -241 | -279 | -212 | -210 | -182 |
| Net financials | 12.202 | -1.549 | -2.632 | -236 | -6.470 | -1.760 | 815 | -34 | -230 | -70 | 1.976 | 3.393 | 1.264 | 690 |
| Profit before tax | -33.446 | -4.007 | -3.628 | -135 | -7.391 | -2.257 | 648 | -212 | -748 | -311 | 1.697 | 3.181 | 1.054 | 508 |
| Tax | 533 | -719 | -49 | 140 | -533 | -145 | -14 | 52 | 41 | 39 | -215 | 191 | 31 | -48 |
| Net profit | -33.979 | -3.288 | -3.579 | -275 | -6.858 | -2.112 | 662 | -264 | -789 | -350 | 1.912 | 2.990 | 1.023 | 556 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 78.983 | 62.497 | 20.216 | 16.427 | 33.184 | 43.739 | 45.873 | 45.530 | 45.111 | 45.029 | 46.781 | 48.242 | 49.423 | 50.075 |
| Equity | -91.728 | -1.190 | 231 | -45 | 2.000 | 74 | 736 | 472 | -317 | -667 | 1.245 | 4.235 | 5.258 | 5.814 |
| Long-term debt | 0 | 0 | 164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 166.402 | 62.687 | 19.821 | 16.472 | 31.184 | 42.567 | 45.137 | 45.058 | 45.428 | 45.696 | 45.536 | 44.007 | 44.165 | 44.261 |
| Total debt | 166.402 | 62.687 | 19.985 | 16.472 | 31.184 | 42.567 | 45.137 | 45.058 | 45.428 | 45.696 | 45.536 | 44.007 | 44.165 | 44.261 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2008 | — | — |
BA Management | Management | 2012 | — | — |
HL Management | Management | 2008 | — | — |
TF Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
HE Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JJO Invest A/S | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Jacob Lund | Management | 0 companies |
| Bo Anders Olesen | Management | 0 companies |
| Henrik Lysdahl Søgaard Nielsen | Management | 0 companies |
| Tommy Frank | Chief Executive Officer | 0 companies |
| Henrik Erik Ølholm Fuglsang | Management | 0 companies |
| Jacob Eiskjær Olesen | Board of Directors | 0 companies |
| Jonas Anders Olesen | Chairman | 0 companies |
| Knud Boe Nielsen | Board of Directors | 0 companies |
| Niels Simonsen | Chairman | 0 companies |