| Revenue | DKK 501K | -7% |
| EBITDA | DKK 25K | -20% |
| Net profit | DKK 6K | +176% |
| Total assets | DKK 628K | -8% |
| Equity | DKK 515K | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 987 | 925 | 721 | 787 | 749 | 745 | 820 | 735 | 848 | 606 | 654 | 671 | 538 | 501 |
| Staff expenses | -579 | -552 | -655 | -807 | -828 | -640 | -561 | -542 | -941 | -516 | -596 | -452 | -506 | -475 |
| EBITDA | 63 | 12 | 66 | -20 | -78 | 105 | 259 | 193 | -93 | 91 | 57 | 198 | 31 | 25 |
| Depreciation & amort. | -64 | -3 | 3 | 3 | 10 | 3 | -4 | -14 | -20 | -21 | -18 | -17 | -7 | -1 |
| EBIT | -2 | 9 | 62 | -23 | -88 | 102 | 255 | 179 | -113 | 70 | 39 | 181 | 25 | 24 |
| Net financials | -3 | -2 | -1 | -2 | 36 | 2 | 8 | 108 | -11 | -3 | -3 | -10 | -17 | -14 |
| Profit before tax | -5 | 7 | 61 | -25 | -96 | 105 | 263 | 287 | -124 | 67 | 36 | 171 | 7 | 10 |
| Tax | -1 | 2 | 15 | -2 | 18 | 22 | 58 | 44 | -23 | 15 | 9 | 39 | 5 | 4 |
| Net profit | -4 | 5 | 46 | -23 | -114 | 83 | 205 | 243 | -101 | 52 | 27 | 132 | 2 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 246 | 327 | 309 | 282 | 227 | 270 | 654 | 852 | 904 | 691 | 607 | 718 | 686 | 628 |
| Equity | 152 | 157 | 172 | 103 | -11 | 71 | 276 | 520 | 365 | 417 | 444 | 506 | 508 | 515 |
| Long-term debt | 6 | 0 | 0 | 0 | 0 | 2 | 58 | 41 | 0 | 0 | 5 | 40 | 3 | 5 |
| Short-term debt | 88 | 171 | 137 | 180 | 238 | 196 | 320 | 289 | 540 | 274 | 158 | 172 | 174 | 109 |
| Total debt | 94 | 171 | 137 | 180 | 238 | 198 | 378 | 330 | 540 | 274 | 163 | 211 | 177 | 113 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2007 | — | — |
JL Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Buch | Management | 0 companies |
| Jan Lauritsen | Founder | 0 companies |