| Revenue | DKK 2M | +12% |
| EBITDA | DKK 751K | -1% |
| Net profit | DKK 514K | -3% |
| Total assets | DKK 1,6M | -2% |
| Equity | DKK 1,1M | +1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.575 | 1.805 | 1.729 | 1.283 | 1.429 | 1.625 | 1.630 | 1.627 | 1.423 | 1.576 | 1.584 | 1.799 | 2.020 |
| Staff expenses | -1.471 | -1.632 | -1.461 | -1.080 | -1.153 | -1.207 | -1.142 | -1.246 | -1.132 | -914 | -912 | -1.044 | -1.269 |
| EBITDA | 35 | 163 | 256 | 162 | 276 | 418 | 488 | 381 | 275 | 662 | 672 | 756 | 751 |
| Depreciation & amort. | 66 | -57 | -57 | -34 | -34 | -50 | -43 | -32 | -37 | -55 | -55 | -74 | -81 |
| EBIT | -31 | 106 | 199 | 128 | 242 | 368 | 445 | 349 | 238 | 607 | 617 | 682 | 670 |
| Net financials | -12 | -3 | -5 | -4 | -1 | -7 | -5 | -6 | -8 | -3 | -6 | -4 | -9 |
| Profit before tax | -36 | 103 | 194 | 389 | 241 | 362 | 440 | 343 | 229 | 604 | 612 | 678 | 661 |
| Tax | 3 | 16 | 48 | 92 | 63 | 80 | 98 | 76 | 50 | 133 | 135 | 150 | 148 |
| Net profit | -40 | 87 | 146 | 297 | 178 | 282 | 342 | 267 | 179 | 471 | 476 | 527 | 514 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.132 | 1.205 | 1.241 | 1.208 | 1.350 | 1.503 | 1.674 | 1.512 | 1.639 | 1.804 | 1.715 | 1.609 | 1.570 |
| Equity | 352 | 342 | 388 | 485 | 663 | 745 | 887 | 954 | 933 | 1.205 | 1.081 | 1.108 | 1.122 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 752 | 842 | 838 | 704 | 668 | 740 | 769 | 535 | 676 | 571 | 605 | 476 | 432 |
| Total debt | 752 | 842 | 838 | 704 | 668 | 740 | 769 | 535 | 676 | 571 | 605 | 476 | 432 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
JV Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JS Holding 2015 ApS | Company | 50.0% | 50.0% | 2016 |
AJ Holding 2015 ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Chief Executive Officer | 0 companies |
| Jan Valdemar Sørensen | Management | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Anders Martin Væver Jensen | Chairman | 0 companies |