| Revenue | DKK 30,3M | -2% |
| EBITDA | DKK 7,1M | -12% |
| Net profit | DKK 3,9M | -22% |
| Total assets | DKK 29,1M | +30% |
| Equity | DKK 14,4M | +38% |
| Employees | 88 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.799 | 14.286 | 15.944 | 16.596 | 18.558 | 16.577 | 14.477 | 17.915 | 14.933 | 19.023 | 27.427 | 31.033 | 30.312 |
| Staff expenses | -9.869 | -10.943 | -12.134 | -12.536 | -13.691 | -12.519 | -11.968 | -12.592 | -12.668 | -13.531 | -19.645 | -22.939 | -23.217 |
| EBITDA | 3.930 | 3.343 | 3.810 | 4.060 | 4.867 | 4.057 | 2.509 | 5.323 | 2.265 | 5.492 | 7.783 | 8.093 | 7.096 |
| Depreciation & amort. | -1.969 | -1.610 | -1.573 | -1.777 | -1.930 | -1.624 | -973 | -945 | -900 | -824 | -1.170 | -1.544 | -1.631 |
| EBIT | 1.961 | 1.734 | 2.237 | 2.283 | 2.937 | 2.433 | 1.536 | 4.378 | 1.365 | 4.669 | 6.613 | 6.550 | 5.465 |
| Net financials | -337 | -126 | -114 | -52 | -39 | -17 | -9 | -11 | -18 | -24 | -24 | -12 | -396 |
| Profit before tax | 1.624 | 1.608 | 2.123 | 2.231 | 2.898 | 2.416 | 1.527 | 4.367 | 1.347 | 4.644 | 6.588 | 6.538 | 5.069 |
| Tax | 391 | 394 | 519 | 510 | 640 | 527 | 368 | 969 | 289 | 1.068 | 1.210 | 1.496 | 1.153 |
| Net profit | 1.233 | 1.214 | 1.604 | 1.721 | 2.258 | 1.889 | 1.159 | 3.398 | 1.058 | 3.577 | 5.378 | 5.042 | 3.916 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.727 | 11.041 | 11.860 | 12.528 | 14.545 | 12.941 | 8.913 | 10.427 | 12.724 | 18.105 | 14.410 | 22.490 | 29.146 |
| Equity | 1.998 | 3.212 | 3.816 | 4.237 | 4.995 | 4.634 | 3.913 | 4.311 | 5.369 | 7.946 | 5.392 | 10.435 | 14.351 |
| Long-term debt | 1.164 | 519 | 759 | 492 | 0 | 0 | 0 | 459 | 1.085 | 1.085 | 1.119 | 3.158 | 2.981 |
| Short-term debt | 7.972 | 6.784 | 6.902 | 7.602 | 9.518 | 8.307 | 5.000 | 5.657 | 6.270 | 8.999 | 7.899 | 8.886 | 11.814 |
| Total debt | 9.135 | 7.303 | 7.662 | 8.095 | 9.518 | 8.307 | 5.000 | 6.116 | 7.354 | 10.084 | 9.017 | 12.043 | 14.795 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2022 | — | — |
JN Management | Management | 2004 | — | — |
TN Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Food and Event Lab ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Janne Nagel | Management | 0 companies |
| Jacob Nagel | Management | 0 companies |
| Thomas Nielsen Fleischer | Management | 0 companies |
| Lene Dybdal-Nicolaisen | Board of Directors | 0 companies |
| Lars Joseph Tronsgård Dybdal-Nielsen | Chairman | 0 companies |