| Revenue | DKK 6M | +69% |
| EBITDA | DKK 1,1M | +144% |
| Net profit | DKK 1,2M | +137% |
| Total assets | DKK 6,4M | +12% |
| Equity | DKK 196K | +120% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.356 | 2.874 | 3.416 | 2.870 | 7.829 | 6.157 | 15.164 | 9.731 | 10.652 | 10.079 | 7.921 | 3.571 | 6.022 |
| Staff expenses | -4.834 | -3.640 | -4.095 | -4.813 | -6.911 | -6.058 | -6.949 | -7.552 | -8.648 | -8.353 | -8.440 | -6.023 | -4.944 |
| EBITDA | 522 | -766 | -680 | -1.943 | 919 | 98 | 8.216 | 2.179 | 2.004 | 1.726 | -519 | -2.453 | 1.078 |
| Depreciation & amort. | 52 | -66 | 68 | 198 | 328 | -365 | -528 | -946 | -786 | -806 | -703 | -161 | -263 |
| EBIT | 470 | -832 | -748 | -2.141 | 591 | -266 | 7.688 | 1.232 | 1.217 | 920 | -1.222 | -2.613 | 816 |
| Net financials | -244 | -84 | -268 | -521 | -679 | -636 | -571 | -337 | -197 | -159 | -111 | -533 | 108 |
| Profit before tax | 226 | -916 | -1.016 | -2.663 | -88 | -902 | 7.117 | 895 | 1.020 | 761 | -1.333 | -3.146 | 924 |
| Tax | 81 | -209 | -196 | -574 | -4 | -198 | 1.582 | 214 | 230 | 170 | -290 | -0 | -246 |
| Net profit | 145 | -708 | -820 | -2.089 | -84 | -704 | 5.535 | 681 | 790 | 592 | -1.042 | -3.146 | 1.170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.401 | 3.307 | 3.802 | 9.404 | 9.585 | 8.578 | 12.670 | 11.091 | 9.559 | 11.205 | 10.039 | 5.718 | 6.396 |
| Equity | 288 | -419 | -1.239 | -3.328 | -3.346 | -4.050 | 1.485 | 2.058 | 2.738 | 3.329 | 2.173 | -973 | 196 |
| Long-term debt | 518 | 544 | 585 | 629 | 676 | 727 | 2.049 | 1.765 | 2.188 | 1.935 | 1.811 | 1.888 | 1.977 |
| Short-term debt | 3.594 | 3.181 | 4.457 | 12.103 | 12.255 | 11.901 | 9.136 | 7.197 | 4.521 | 5.878 | 6.055 | 4.803 | 4.223 |
| Total debt | 4.112 | 3.726 | 5.042 | 12.733 | 12.931 | 12.628 | 11.185 | 8.961 | 6.709 | 7.813 | 7.866 | 6.692 | 6.200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
HK | Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Agi Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jean Paul Bergmann | Founder | 0 companies |
| Flemming Sørensen | Board of Directors | 0 companies |
| Henrik Risgaard Jørgensen | Chairman | 0 companies |
| Han Knol | Board of Directors | 0 companies |