| Revenue | DKK 9,4M | +10% |
| EBITDA | DKK 9,4M | +10% |
| Net profit | DKK 7,6M | +9% |
| Total assets | DKK 12,3M | +14% |
| Equity | DKK 9,5M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 134 | 355 | 443 | 674 | 1.513 | 1.162 | 2.166 | 3.792 | 3.986 | 6.091 | 8.185 | 7.845 | 8.548 | 9.406 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 134 | 355 | 443 | 674 | 1.513 | 1.162 | 2.166 | 3.792 | 3.986 | 6.091 | 8.185 | 7.845 | 8.548 | 9.406 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 134 | 355 | 443 | 674 | 1.513 | 1.162 | 2.166 | 3.792 | 3.986 | 6.091 | 8.185 | 7.845 | 8.548 | 9.406 |
| Net financials | 130 | 73 | 187 | 90 | 272 | 332 | 278 | 561 | 334 | 842 | 1.168 | 662 | 875 | 899 |
| Profit before tax | 265 | 427 | 630 | 764 | 1.784 | 1.494 | 2.444 | 4.353 | 4.320 | 6.932 | 9.353 | 8.507 | 9.423 | 10.305 |
| Tax | 65 | 107 | 154 | 180 | 393 | 329 | 538 | 1.079 | 950 | 1.404 | 2.058 | 2.144 | 2.451 | 2.679 |
| Net profit | 199 | 320 | 475 | 584 | 1.392 | 1.165 | 1.906 | 3.274 | 3.369 | 5.528 | 7.295 | 6.363 | 6.972 | 7.626 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 814 | 1.025 | 1.298 | 2.808 | 5.554 | 3.113 | 5.975 | 7.605 | 9.963 | 7.374 | 14.850 | 10.544 | 10.804 | 12.272 |
| Equity | 738 | 909 | 1.134 | 1.319 | 2.210 | 2.126 | 2.782 | 4.056 | 5.926 | 5.954 | 9.249 | 3.862 | 8.335 | 9.460 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 75 | 117 | 164 | 1.489 | 3.343 | 987 | 3.192 | 3.549 | 4.037 | 1.420 | 5.600 | 6.681 | 2.469 | 2.812 |
| Total debt | 75 | 117 | 164 | 1.489 | 3.343 | 987 | 3.192 | 3.549 | 4.037 | 1.420 | 5.600 | 6.681 | 2.469 | 2.812 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2008 | — | — |
CJ Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vexa Group A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Slot | Management | 0 companies |
| Claus Johansen | Management | 0 companies |
| Søren Lund Madsen | Chairman | 0 companies |
| Jesper Saaby | Board of Directors | 0 companies |
| Tina Bach | Chairman | 0 companies |
| Kåre Skorstengaard Nielsen | Board of Directors | 0 companies |