| Revenue | DKK 37,4M | +21% |
| EBITDA | DKK 15,3M | +26% |
| Net profit | DKK 10,4M | +26% |
| Total assets | DKK 46,6M | -4% |
| Equity | DKK 16,9M | +16% |
| Employees | 47 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.377 | 16.031 | 14.171 | 21.322 | 29.165 | 25.814 | 24.650 | 24.463 | 28.317 | 28.694 | 27.353 | 30.803 | 37.364 |
| Staff expenses | -11.584 | -10.784 | -11.283 | -16.654 | -18.821 | -19.729 | -20.901 | -20.386 | -20.744 | -19.132 | -16.990 | -18.645 | -22.067 |
| EBITDA | 2.793 | 5.247 | 2.889 | 4.668 | 10.344 | 6.085 | 3.749 | 4.077 | 7.573 | 9.562 | 10.363 | 12.158 | 15.297 |
| Depreciation & amort. | -367 | -662 | -641 | -584 | -798 | -921 | -1.294 | -794 | -825 | -1.187 | -1.215 | -1.286 | -1.512 |
| EBIT | 2.426 | 4.584 | 2.248 | 4.085 | 9.546 | 5.164 | 2.455 | 3.283 | 6.748 | 8.375 | 9.148 | 10.872 | 13.786 |
| Net financials | 27 | 222 | 325 | -42 | -48 | 146 | -86 | -109 | -206 | -318 | -251 | -215 | -351 |
| Profit before tax | 2.454 | 4.806 | 2.573 | 4.042 | 9.498 | 5.310 | 2.369 | 3.174 | 6.542 | 8.057 | 8.896 | 10.657 | 13.435 |
| Tax | 636 | 1.234 | 678 | 988 | 2.158 | 1.217 | 620 | 742 | 1.489 | 1.867 | 2.018 | 2.438 | 3.051 |
| Net profit | 1.817 | 3.572 | 1.894 | 3.054 | 7.340 | 4.093 | 1.749 | 2.432 | 5.053 | 6.190 | 6.878 | 8.219 | 10.383 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.775 | 23.598 | 23.379 | 21.915 | 31.709 | 23.140 | 22.908 | 23.982 | 35.950 | 27.528 | 30.260 | 48.446 | 46.649 |
| Equity | 7.679 | 11.251 | 13.146 | 9.200 | 13.540 | 10.633 | 7.782 | 8.715 | 10.768 | 11.958 | 12.836 | 14.555 | 16.939 |
| Long-term debt | 1.243 | 1.520 | 1.569 | 2.568 | 1.988 | 1.999 | 1.742 | 833 | 4.218 | 4.822 | 4.858 | 5.075 | 4.313 |
| Short-term debt | 7.785 | 10.764 | 8.608 | 10.032 | 16.087 | 10.444 | 13.383 | 14.434 | 20.864 | 10.748 | 12.485 | 28.816 | 22.901 |
| Total debt | 9.028 | 12.283 | 10.177 | 12.601 | 18.074 | 12.443 | 15.126 | 15.267 | 25.082 | 15.570 | 17.343 | 33.891 | 27.214 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAKOB HOLDING ApS | Company | 66.7% | 66.7% | 2018 |
Kalaj Holding ApS | Company | 10.0% | 10.0% | 2020 |
René Holding, Risskov ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Michael Christensen | Management | 0 companies |
| Mikael Verner Mortensen | Board of Directors | 0 companies |
| Søren Gundtoft Johansen | Board of Directors | 0 companies |
| Gitte Susan Allermann | Chairman | 0 companies |