| Revenue | DKK 2,5M | -57% |
| EBITDA | DKK 2,5M | +1% |
| Net profit | DKK 1,8M | -12% |
| Total assets | DKK 38,4M | -68% |
| Equity | DKK 37,1M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.676 | 4.403 | 4.539 | 5.593 | 5.154 | 5.222 | 5.128 | 4.910 | 4.977 | 5.212 | 5.492 | 5.772 | 5.776 | 2.506 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.116 | 8.142 | 2.143 | 7.004 | 4.407 | 5.148 | 2.417 | 4.696 | 1.827 | -5.253 | 8.122 | 7.792 | 2.481 | 2.506 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.116 | 8.142 | 2.143 | 7.004 | 4.407 | 5.148 | 2.417 | 4.696 | 1.827 | -5.253 | 8.122 | 7.792 | 2.481 | 2.506 |
| Net financials | -2.146 | -1.866 | -1.774 | -1.603 | -1.481 | -1.632 | -1.847 | -1.576 | -989 | -881 | 3.822 | -1.719 | 116 | -136 |
| Profit before tax | 2.970 | 6.276 | 369 | 5.402 | 2.925 | 3.517 | 571 | 3.121 | 838 | -6.135 | 11.944 | 6.073 | 2.597 | 2.370 |
| Tax | 731 | 706 | 157 | 1.224 | 647 | 780 | 130 | 713 | 174 | -1.363 | 2.624 | 1.329 | 529 | 547 |
| Net profit | 2.239 | 5.570 | 212 | 4.177 | 2.278 | 2.737 | 440 | 2.407 | 664 | -4.771 | 9.320 | 4.744 | 2.068 | 1.823 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 97.669 | 102.568 | 105.718 | 109.524 | 112.918 | 118.918 | 104.391 | 102.028 | 98.509 | 88.770 | 92.223 | 94.191 | 120.312 | 38.356 |
| Equity | 15.506 | 21.076 | 21.287 | 25.465 | 27.951 | 31.640 | 20.350 | 22.832 | 23.497 | 18.726 | 28.045 | 32.790 | 35.296 | 37.120 |
| Long-term debt | 76.112 | 74.249 | 76.372 | 75.527 | 74.126 | 72.961 | 68.322 | 64.860 | 61.793 | 58.592 | 52.321 | 50.522 | 0 | 0 |
| Short-term debt | 1.541 | 2.026 | 2.685 | 1.934 | 3.537 | 6.625 | 8.432 | 6.912 | 6.295 | 6.722 | 6.521 | 5.066 | 85.015 | 1.236 |
| Total debt | 77.653 | 76.275 | 79.056 | 77.461 | 77.664 | 79.586 | 76.753 | 71.772 | 68.088 | 65.314 | 58.842 | 55.588 | 85.015 | 1.236 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Unofficial title | Unofficial title | 2026 | — | — |
JT Founder | Founder | 2006 | — | — |
JH Founder | Founder | 2006 | — | — |
CC Founder | Founder | 2006 | — | — |
KR Founder | Founder | 2006 | — | — |
TF Management | Management | 2014 | — | — |
HJ Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FaJuCa Invest ApS | Company | 100.0% | 100.0% | 2021 |
Alexia Invest ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Dahl Jensen | Unofficial title | 0 companies |
| Jan Toft Olesen | Founder | 0 companies |
| John Holflod Jeppesen | Founder | 0 companies |
| Carsten Carl Jensen | Founder | 0 companies |
| Kirsten Rødding Schmidt | Founder | 0 companies |
| Tommy Frank | Management | 0 companies |
| Henrik Jørgensen | Management | 0 companies |
| Jeanette Frank | Board of Directors | 0 companies |
| Torsten Viborg Pedersen | Board of Directors | 0 companies |
| Julie Victoria Dahl | Board of Directors | 0 companies |
| Camilla Maggie Dahl | Chairman | 0 companies |
| Carina Dahl | Board of Directors | 0 companies |