| Revenue | DKK 2,9M | -13% |
| EBITDA | DKK 775K | -49% |
| Net profit | DKK 449K | -57% |
| Total assets | DKK 4,8M | +22% |
| Equity | DKK 1,2M | -32% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.475 | 2.681 | 2.889 | 3.687 | 3.781 | 4.774 | 4.304 | 3.365 | 3.367 | 2.926 |
| Staff expenses | -1.353 | -1.652 | -1.725 | -1.709 | -1.825 | -2.838 | -3.366 | -2.050 | -1.849 | -2.151 |
| EBITDA | 122 | 1.029 | 1.164 | 1.977 | 1.956 | 1.937 | 938 | 1.315 | 1.519 | 775 |
| Depreciation & amort. | -98 | -92 | -142 | -137 | -166 | -168 | -183 | -178 | -141 | -128 |
| EBIT | 24 | 938 | 1.022 | 1.841 | 1.791 | 1.768 | 756 | 1.137 | 1.378 | 647 |
| Net financials | 1 | -8 | 23 | -22 | -8 | -15 | -75 | -25 | -45 | -69 |
| Profit before tax | 25 | 930 | 1.045 | 1.818 | 1.782 | 1.754 | 681 | 1.112 | 1.333 | 578 |
| Tax | 12 | 233 | 259 | 433 | 395 | 389 | 160 | 246 | 295 | 129 |
| Net profit | 13 | 697 | 786 | 1.385 | 1.388 | 1.364 | 521 | 866 | 1.038 | 449 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.556 | 1.990 | 1.967 | 2.718 | 3.631 | 3.991 | 3.765 | 4.237 | 3.974 | 4.837 |
| Equity | 514 | 511 | 512 | 507 | 1.895 | 1.959 | 1.180 | 1.546 | 1.734 | 1.183 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 154 | 252 | 299 | 127 |
| Short-term debt | 1.040 | 1.478 | 1.455 | 2.211 | 1.736 | 2.032 | 2.426 | 2.438 | 1.941 | 3.527 |
| Total debt | 1.040 | 1.478 | 1.455 | 2.211 | 1.736 | 2.032 | 2.580 | 2.690 | 2.240 | 3.654 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2007 | — | — |
JB Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MI HOLDING SLAGELSE ApS | Company | 20.0% | 20.0% | 2012 |
JO HOLDING SLAGELSE ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Johni Bill Jensen | Management | 0 companies |
| Michael René Jørgensen | Chairman | 0 companies |
| Mette Deichmann Jensen | Board of Directors | 0 companies |
| Claus Brian Eriksen | Chairman | 0 companies |