| Revenue | DKK -51K | -50% |
| EBITDA | DKK -51K | +50% |
| Net profit | DKK 3,5M | -47% |
| Total assets | DKK 137,3M | +68% |
| Equity | DKK 22,1M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -92 | -125 | -212 | -393 | -473 | -571 | -561 | -483 | -343 | -322 | -442 | -58 | -103 | -51 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -92 | -125 | -212 | -393 | -473 | -571 | -561 | -483 | -343 | -322 | -442 | -58 | -103 | -51 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -92 | -125 | -212 | -393 | -473 | -571 | -561 | -483 | -343 | -322 | -442 | -58 | -103 | -51 |
| Net financials | 271 | 376 | 725 | 1.417 | 1.442 | 1.817 | 2.419 | 1.677 | 1.565 | 1.155 | 2.809 | 3.602 | 8.535 | 4.540 |
| Profit before tax | 179 | 250 | 513 | 1.024 | 969 | 1.246 | 1.858 | 1.194 | 1.221 | 833 | 2.368 | 3.544 | 8.432 | 4.489 |
| Tax | 8 | 150 | 71 | 241 | 213 | 274 | 409 | 263 | 269 | 183 | 528 | 773 | 1.855 | 988 |
| Net profit | 171 | 100 | 442 | 783 | 756 | 972 | 1.449 | 931 | 953 | 649 | 1.840 | 2.771 | 6.577 | 3.502 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.418 | 9.057 | 11.508 | 21.428 | 26.322 | 28.118 | 27.430 | 26.084 | 15.553 | 29.849 | 41.068 | 55.460 | 81.552 | 137.284 |
| Equity | 1.078 | 1.178 | 1.620 | 2.403 | 3.159 | 4.131 | 5.580 | 6.511 | 7.464 | 7.364 | 9.204 | 11.975 | 18.552 | 22.053 |
| Long-term debt | 2.550 | 1.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.790 | 6.879 | 9.888 | 19.025 | 23.163 | 23.987 | 21.850 | 19.573 | 8.089 | 22.486 | 31.864 | 43.485 | 63.000 | 115.230 |
| Total debt | 6.340 | 7.879 | 9.888 | 19.025 | 23.163 | 23.987 | 21.850 | 19.573 | 8.089 | 22.486 | 31.864 | 43.485 | 63.000 | 115.230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2008 | — | — |
CJ Management | Management | 2025 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
No data on file.
| 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 |
| Kåre Skorstengaard Nielsen | Chief Executive Officer | 0 companies |