| Revenue | DKK 2,1M | +62% |
| EBITDA | DKK -571K | +59% |
| Net profit | DKK -717K | -321% |
| Total assets | DKK 8,4M | +4% |
| Equity | DKK 6,6M | +45% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.653 | 3.009 | 2.261 | 1.283 | 2.079 |
| Staff expenses | -2.503 | -2.712 | -2.800 | -2.702 | -2.650 |
| EBITDA | 150 | 298 | -551 | -1.387 | -571 |
| Depreciation & amort. | -371 | -306 | -165 | -54 | -24 |
| EBIT | -220 | -8 | -716 | -1.441 | -595 |
| Net financials | 168 | 404 | 479 | 1.405 | -118 |
| Profit before tax | -53 | 396 | -238 | -37 | -713 |
| Tax | -92 | -6 | -181 | -361 | 4 |
| Net profit | 39 | 402 | -57 | 325 | -717 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.439 | 10.209 | 9.752 | 8.079 | 8.419 |
| Equity | 3.862 | 5.824 | 5.767 | 4.532 | 6.564 |
| Long-term debt | 417 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.159 | 4.385 | 3.985 | 3.547 | 1.855 |
| Total debt | 3.576 | 4.385 | 3.985 | 3.547 | 1.855 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JF Founder | Founder | 2007 |
| Former (1) | ||
JS Management | Management | 2011 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2011 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2026 | |
| Individual | 100% | 100% | 2018 | |
| Individual | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| John Finn Thorkildsen | Founder | 0 companies |
| Jørgen Stender Hansen | Management | 0 companies |
| Jesper Ole Seir Ternvalt | Board of Directors | 0 companies |