| Revenue | DKK 4,6M | -28% |
| EBITDA | DKK 1,6M | -57% |
| Net profit | DKK 321K | -84% |
| Total assets | DKK 28,5M | -29% |
| Equity | DKK 10,8M | +3% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.427 | 2.845 | 4.073 | 5.853 | 4.815 | 4.280 | 4.263 | 3.633 | 3.868 | 6.127 | 5.581 | 6.444 | 4.647 |
| Staff expenses | -2.227 | -2.519 | -2.939 | -4.424 | -4.402 | -4.195 | -3.957 | -3.173 | -2.139 | -2.308 | -2.237 | -2.651 | -3.000 |
| EBITDA | 178 | 347 | 1.086 | 1.409 | 448 | -223 | 306 | 460 | 1.729 | 3.820 | 3.344 | 3.793 | 1.647 |
| Depreciation & amort. | -130 | -86 | -142 | -294 | -210 | -242 | -171 | -222 | -274 | -381 | -378 | -372 | -329 |
| EBIT | 48 | 260 | 944 | 1.115 | 238 | -466 | 135 | 238 | 1.455 | 3.439 | 2.966 | 3.421 | 1.318 |
| Net financials | -122 | -202 | -215 | -229 | -242 | -145 | -117 | -70 | -41 | -178 | -195 | -905 | -874 |
| Profit before tax | -74 | 58 | 729 | 886 | -4 | -611 | 18 | 168 | 1.415 | 3.261 | 2.771 | 2.516 | 444 |
| Tax | -18 | -8 | 180 | 210 | 12 | -28 | -0 | -0 | 264 | 721 | 600 | 569 | 123 |
| Net profit | -56 | 66 | 549 | 675 | -16 | -583 | 18 | 168 | 1.151 | 2.539 | 2.171 | 1.947 | 321 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.763 | 10.185 | 8.833 | 16.209 | 17.035 | 17.585 | 17.196 | 16.850 | 20.339 | 17.452 | 24.656 | 40.398 | 28.516 |
| Equity | 1.806 | 1.872 | 2.421 | 3.096 | 3.080 | 2.497 | 2.515 | 2.684 | 3.835 | 6.374 | 8.545 | 10.492 | 10.813 |
| Long-term debt | 0 | 168 | 280 | 313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 9 |
| Short-term debt | 5.939 | 8.139 | 6.110 | 12.785 | 13.927 | 15.088 | 14.680 | 14.166 | 16.478 | 11.067 | 16.105 | 29.887 | 17.694 |
| Total debt | 5.939 | 8.307 | 6.390 | 13.097 | 13.927 | 15.088 | 14.680 | 14.166 | 16.478 | 11.067 | 16.105 | 29.887 | 17.694 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2004 | — | — |
IB Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J.L.M. ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Reffstrup | Management | 0 companies |
| Ivan Bæk Andersen | Audit | 0 companies |