| Revenue | DKK 1,1M | -11% |
| EBITDA | DKK 72K | -82% |
| Net profit | DKK -24K | -110% |
| Total assets | DKK 2,4M | -10% |
| Equity | DKK 1,1M | -2% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 877 | 1.013 | 1.125 | 1.771 | 1.670 | 1.722 | 1.697 | 1.330 | 1.438 | 1.693 | 1.199 | 413 | 1.263 | 1.129 |
| Staff expenses | -387 | -563 | -591 | -776 | -1.137 | -1.209 | -1.337 | -1.231 | -1.032 | -1.214 | -1.214 | -1.141 | -870 | -1.057 |
| EBITDA | 463 | 450 | 499 | 458 | 533 | 501 | 360 | 99 | 406 | 479 | -14 | -777 | 394 | 72 |
| Depreciation & amort. | 40 | 35 | -0 | -0 | -41 | -27 | -31 | -29 | -4 | -5 | -72 | -43 | -43 | -44 |
| EBIT | 423 | 415 | 499 | 458 | 493 | 474 | 328 | 70 | 402 | 474 | -87 | -821 | 350 | 28 |
| Net financials | -49 | -23 | -13 | -20 | -26 | -19 | -22 | -5 | -23 | -45 | -25 | -89 | -108 | -57 |
| Profit before tax | 374 | 393 | 485 | 439 | 466 | 455 | 306 | 65 | 378 | 429 | -111 | -910 | 243 | -29 |
| Tax | 96 | 100 | 123 | 108 | 108 | 106 | 72 | 16 | 84 | 94 | -23 | -153 | 8 | -5 |
| Net profit | 278 | 293 | 362 | 331 | 358 | 349 | 234 | 48 | 294 | 334 | -88 | -757 | 235 | -24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.352 | 1.590 | 2.094 | 2.286 | 2.700 | 3.080 | 2.744 | 2.515 | 3.031 | 3.610 | 3.314 | 2.692 | 2.661 | 2.395 |
| Equity | 265 | 558 | 820 | 1.051 | 1.409 | 1.558 | 1.592 | 1.540 | 1.834 | 1.974 | 1.652 | 895 | 1.129 | 1.105 |
| Long-term debt | 182 | 205 | 204 | 160 | 40 | 0 | 0 | 3 | 0 | 654 | 835 | 718 | 728 | 688 |
| Short-term debt | 903 | 826 | 1.070 | 1.076 | 1.251 | 1.522 | 1.152 | 972 | 1.197 | 982 | 827 | 1.079 | 804 | 602 |
| Total debt | 1.084 | 1.032 | 1.274 | 1.235 | 1.291 | 1.522 | 1.152 | 975 | 1.197 | 1.636 | 1.662 | 1.797 | 1.532 | 1.290 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOFA HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmi Bergholtz | Management | 0 companies |