| Revenue | DKK 19,5M | +11% |
| EBITDA | DKK 3M | -9% |
| Net profit | DKK 1,3M | -20% |
| Total assets | DKK 25M | +11% |
| Equity | DKK 4,2M | -5% |
| Employees | 60 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.170 | 6.979 | 6.495 | 6.326 | 7.891 | 8.940 | 10.786 | 11.923 | 12.664 | 17.297 | 19.498 | 18.130 | 17.491 | 19.483 |
| Staff expenses | -6.084 | -6.764 | -6.313 | -5.821 | -6.546 | -7.408 | -8.932 | -9.812 | -9.785 | -13.574 | -14.802 | -14.434 | -14.146 | -16.449 |
| EBITDA | 86 | 215 | 183 | 505 | 1.346 | 1.532 | 1.855 | 2.111 | 2.879 | 3.723 | 4.695 | 3.696 | 3.345 | 3.033 |
| Depreciation & amort. | -40 | -21 | -32 | -66 | -63 | -89 | -107 | -123 | -144 | -190 | -383 | -778 | -838 | -1.110 |
| EBIT | 46 | 194 | 151 | 439 | 1.282 | 1.443 | 1.747 | 1.988 | 2.735 | 3.532 | 4.312 | 2.918 | 2.507 | 1.923 |
| Net financials | -32 | 17 | 13 | -21 | -54 | 21 | -229 | 16 | -116 | -27 | -216 | -190 | -285 | -270 |
| Profit before tax | 15 | 210 | 164 | 418 | 1.229 | 1.465 | 1.518 | 2.003 | 2.619 | 3.506 | 4.096 | 2.728 | 2.221 | 1.653 |
| Tax | -0 | 3 | 40 | 107 | 286 | 332 | 367 | 478 | 587 | 794 | 913 | 659 | 619 | 365 |
| Net profit | 15 | 208 | 124 | 311 | 942 | 1.133 | 1.151 | 1.525 | 2.031 | 2.712 | 3.183 | 2.069 | 1.602 | 1.288 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.833 | 4.607 | 3.355 | 2.045 | 4.163 | 6.752 | 7.759 | 10.199 | 22.120 | 19.912 | 18.803 | 19.362 | 22.591 | 24.969 |
| Equity | -549 | -341 | -217 | 94 | 1.037 | 2.069 | 3.120 | 3.146 | 3.677 | 4.389 | 5.272 | 4.841 | 4.444 | 4.232 |
| Long-term debt | 0 | 0 | 0 | 0 | 56 | 127 | 150 | 182 | 449 | 340 | 504 | 510 | 530 | 421 |
| Short-term debt | 2.381 | 4.948 | 3.571 | 1.950 | 3.067 | 4.551 | 4.487 | 6.871 | 17.952 | 15.110 | 12.903 | 13.870 | 17.421 | 20.090 |
| Total debt | 2.381 | 4.948 | 3.571 | 1.950 | 3.123 | 4.678 | 4.637 | 7.053 | 18.401 | 15.449 | 13.407 | 14.380 | 17.951 | 20.510 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J.B. Amstrup Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| John Bech Amstrup | Management | 0 companies |