| Revenue | DKK 838K | +13% |
| EBITDA | DKK 3,9M | +80% |
| Net profit | DKK 2,7M | +73% |
| Total assets | DKK 31,5M | +93% |
| Equity | DKK 12,9M | +27% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 266 | -286 | — | 322 | 311 | 551 | 590 | 677 | 735 | 745 | 725 | 649 | 740 | 838 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 266 | -1.386 | 0 | 322 | 311 | 1.716 | 590 | 677 | 1.716 | 745 | 725 | 3.392 | 2.172 | 3.906 |
| Depreciation & amort. | -177 | -0 | -0 | -0 | -0 | -0 | -0 | -203 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 89 | -1.386 | 0 | 322 | 311 | 1.716 | 590 | 473 | 1.716 | 745 | 725 | 3.392 | 2.172 | 3.906 |
| Net financials | -5 | -1.101 | 0 | -6 | -45 | 1.116 | -80 | -143 | 825 | -150 | -139 | -247 | -198 | -454 |
| Profit before tax | 84 | -1.387 | 0 | 316 | 304 | 1.667 | 510 | 330 | 1.560 | 595 | 587 | 3.258 | 2.032 | 3.510 |
| Tax | 64 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 129 | 127 | 717 | 447 | 772 |
| Net profit | 20 | -391 | 0 | 242 | 309 | 1.306 | 398 | 299 | 1.324 | 466 | 460 | 2.542 | 1.585 | 2.738 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.778 | 5.755 | 0 | 5.691 | 8.799 | 7.918 | 10.866 | 10.832 | 12.217 | 12.085 | 12.041 | 14.948 | 16.307 | 31.502 |
| Equity | 4.007 | 4.398 | 0 | 4.216 | 4.525 | 3.531 | 3.928 | 4.227 | 5.718 | 6.183 | 6.643 | 8.589 | 10.174 | 12.911 |
| Long-term debt | 215 | -215 | 0 | 222 | 2.924 | 2.675 | 5.028 | 4.594 | 409 | 410 | 411 | 498 | 525 | 10.842 |
| Short-term debt | 556 | -215 | 0 | 430 | 498 | 523 | 714 | 883 | 4.799 | 4.183 | 3.660 | 3.309 | 2.718 | 4.105 |
| Total debt | 771 | -430 | 0 | 652 | 3.422 | 3.198 | 5.742 | 5.477 | 5.208 | 4.593 | 4.071 | 3.807 | 3.243 | 14.947 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GB Management | Management | 2015 | — | — |
GB Management | Management | 2004 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOG HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Brüsch | Management | 0 companies |
| Gunnar Brüsch | Management | 0 companies |
| Jakob Brüsch | Chief Executive Officer | 0 companies |