| Revenue | DKK 1,5M | +79% |
| EBITDA | DKK 880K | +223% |
| Net profit | DKK 698K | +233% |
| Total assets | DKK 1,5M | +86% |
| Equity | DKK 852K | +94% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -809 | -1.007 | — | — | — | 529 | 484 | 1.147 | 733 | 1.359 | 690 | 656 | 815 | 1.456 |
| Staff expenses | -277 | -274 | -0 | -0 | -0 | -251 | -287 | -295 | -430 | -605 | -668 | -531 | -542 | -576 |
| EBITDA | -452 | -672 | 0 | 0 | 0 | 278 | 197 | 852 | 303 | 755 | 21 | 126 | 273 | 880 |
| Depreciation & amort. | -40 | -30 | -0 | -0 | -0 | -17 | -19 | -15 | -16 | -16 | -15 | -24 | -24 | -19 |
| EBIT | -492 | -702 | 0 | 0 | 0 | 261 | 178 | 837 | 286 | 739 | 6 | 102 | 249 | 860 |
| Net financials | -245 | -231 | 0 | 0 | 0 | 30 | 83 | 58 | 18 | 16 | -1 | 2 | 22 | 38 |
| Profit before tax | -277 | -486 | 0 | 0 | 0 | 291 | 261 | 896 | 304 | 755 | 5 | 104 | 271 | 898 |
| Tax | -85 | -138 | -0 | -0 | -0 | 87 | 54 | 198 | 74 | 178 | 8 | 45 | 61 | 200 |
| Net profit | -192 | -348 | 0 | 0 | 0 | 204 | 207 | 698 | 230 | 577 | -3 | 59 | 210 | 698 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.184 | 1.116 | 0 | 0 | 0 | 1.374 | 1.486 | 2.104 | 905 | 1.242 | 510 | 571 | 792 | 1.472 |
| Equity | 2.052 | 1.704 | 0 | 0 | 0 | 781 | 988 | 1.686 | 416 | 748 | 170 | 229 | 438 | 852 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -3.236 | -2.820 | 0 | 0 | 0 | 583 | 491 | 418 | 488 | 491 | 329 | 329 | 344 | 613 |
| Total debt | -3.236 | -2.820 | 0 | 0 | 0 | 583 | 491 | 418 | 488 | 491 | 329 | 329 | 344 | 613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZETHNER HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Feldborg Zethner | Management | 0 companies |