| Revenue | DKK 640K | -2% |
| EBITDA | DKK 87K | -31% |
| Net profit | DKK 44K | -39% |
| Total assets | DKK 2,1M | +15% |
| Equity | DKK 717K | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 164 | 304 | 341 | 575 | 524 | 572 | 691 | 992 | 1.367 | 1.348 | 1.090 | 548 | 651 | 640 |
| Staff expenses | -102 | -151 | -161 | -464 | -308 | -516 | -549 | -674 | -1.017 | -1.069 | -676 | -491 | -524 | -553 |
| EBITDA | 62 | 153 | 180 | 111 | 216 | 57 | 143 | 318 | 350 | 279 | 414 | 57 | 127 | 87 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -25 | -21 |
| EBIT | 62 | 153 | 180 | 111 | 216 | 57 | 143 | 318 | 350 | 279 | 414 | 57 | 102 | 66 |
| Net financials | 10 | -3 | -17 | -11 | 20 | -38 | -19 | -68 | -10 | -4 | -4 | -8 | -8 | -8 |
| Profit before tax | 72 | 150 | 164 | 100 | 236 | 18 | 124 | 251 | 340 | 275 | 409 | 49 | 94 | 58 |
| Tax | 19 | 40 | 44 | 27 | 55 | 6 | 30 | 501 | 79 | 62 | 91 | 7 | 23 | 14 |
| Net profit | 53 | 109 | 120 | 73 | 181 | 13 | 94 | -250 | 261 | 213 | 319 | 41 | 72 | 44 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 185 | 240 | 381 | 309 | 664 | 759 | 832 | 1.147 | 1.440 | 1.103 | 1.822 | 1.422 | 1.830 | 2.100 |
| Equity | -472 | -363 | -243 | -169 | 11 | 24 | 117 | -133 | 128 | 341 | 660 | 601 | 673 | 717 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 39 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 657 | 602 | 624 | 478 | 652 | 735 | 715 | 1.267 | 1.273 | 762 | 1.157 | 821 | 1.154 | 1.383 |
| Total debt | 657 | 602 | 624 | 478 | 652 | 735 | 715 | 1.280 | 1.312 | 762 | 1.157 | 821 | 1.154 | 1.383 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zenlica Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Abildgaard | Management | 0 companies |