| Revenue | DKK 4,6M | +36% |
| EBITDA | DKK 918K | +2115% |
| Net profit | DKK 721K | +43017% |
| Total assets | DKK 2,3M | +52% |
| Equity | DKK 773K | +1395% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.924 | 6.147 | 4.540 | 3.409 | 4.634 |
| Staff expenses | -3.543 | -4.193 | -4.047 | -3.368 | -3.717 |
| EBITDA | 1.381 | 1.955 | 494 | 41 | 918 |
| Depreciation & amort. | -41 | -45 | -43 | -41 | -4 |
| EBIT | 1.340 | 1.910 | 450 | 0 | 914 |
| Net financials | 3 | -12 | -7 | 4 | 0 |
| Profit before tax | 1.335 | 1.898 | 444 | 4 | 914 |
| Tax | 312 | 422 | 102 | 3 | 193 |
| Net profit | 1.023 | 1.476 | 342 | 2 | 721 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.292 | 2.987 | 1.412 | 1.531 | 2.330 |
| Equity | 1.073 | 1.526 | 392 | 52 | 773 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.219 | 1.461 | 1.021 | 1.479 | 1.558 |
| Total debt | 2.219 | 1.461 | 1.021 | 1.479 | 1.558 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JS Management | Management | 2013 |
| Former (1) | ||
PF Management | Management | 2007 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2007 – 2013 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 2007 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Individual | 50–66.65% | 50–66.65% | 2012 | |
| Company | 50–66.65% | 50–66.65% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Per Fæster | Management | 0 companies |
| Jan Schmidt Pedersen | Management | 0 companies |
| Bent Dalsgaard Nielsen | Chairman | 0 companies |
| Maren Margrethe Nielsen | Board of Directors | 0 companies |
| John Pedersen | Board of Directors | 0 companies |
| Lene Hedevang Fæster | Board of Directors | 0 companies |