| Revenue | DKK 8,5M | +12% |
| EBITDA | DKK -710K | -109% |
| Net profit | DKK 9,8M | +191% |
| Total assets | DKK 172,7M | +2% |
| Equity | DKK 30,6M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.529 | 10.154 | 9.686 | 9.782 | 10.158 | 5.950 | 7.875 | 8.604 | 7.294 | 3.754 | 4.749 | 7.570 | 8.469 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.529 | 10.154 | 11.959 | 9.782 | 10.158 | 5.950 | 7.875 | 8.604 | 7.294 | 3.754 | 4.749 | 7.790 | -710 |
| Depreciation & amort. | -8.606 | -3.046 | 1.136 | -3.046 | -3.046 | -3.046 | -3.046 | -3.046 | -3.046 | -3.046 | -3.046 | 110 | -0 |
| EBIT | -2.076 | 7.108 | 10.822 | 6.736 | 7.112 | 2.904 | 4.829 | 5.558 | 4.248 | 708 | 1.703 | 7.680 | -710 |
| Net financials | -2.671 | -4.593 | -4.895 | -4.732 | -4.658 | -4.666 | -4.717 | -4.627 | -4.639 | -4.545 | -4.348 | -4.304 | 7.914 |
| Profit before tax | -4.747 | 2.515 | 5.927 | 2.005 | 2.455 | -1.762 | 112 | 931 | -390 | -3.837 | -2.646 | 3.377 | 11.933 |
| Tax | -0 | -0 | -3.080 | -440 | -2.600 | 1.112 | -424 | 800 | 746 | -1.133 | -386 | -0 | 2.097 |
| Net profit | -4.747 | 2.515 | 9.007 | 2.445 | 5.055 | -2.875 | 536 | 131 | -1.136 | -2.704 | -2.259 | 3.377 | 9.836 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 178.375 | 182.688 | 191.810 | 195.648 | 178.996 | 172.777 | 174.053 | 169.453 | 166.443 | 161.324 | 162.676 | 169.159 | 172.670 |
| Equity | 40.123 | 42.637 | 51.645 | 54.089 | 38.150 | 32.826 | 33.362 | 29.493 | 25.356 | 19.952 | 17.693 | 27.050 | 30.555 |
| Long-term debt | 132.000 | 135.519 | 135.519 | 135.519 | 135.519 | 133.878 | 138.113 | 137.622 | 129.414 | 135.257 | 135.108 | 138.973 | 140.130 |
| Short-term debt | 6.252 | 4.531 | 4.646 | 6.039 | 5.326 | 6.074 | 2.578 | 2.338 | 10.476 | 5.569 | 5.676 | 3.136 | 1.985 |
| Total debt | 138.252 | 140.050 | 140.165 | 141.559 | 140.845 | 139.952 | 140.691 | 139.961 | 139.890 | 140.826 | 140.784 | 142.109 | 142.115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2024 | — | — |
MG Management | Management | 2020 | — | — |
NT Management | Management | 2012 | — | — |
PE Management | Management | 2016 | — | — |
MJ Founder | Founder | 2007 | — | — |
WK Management | Management | 2017 | — | — |
JB Management | Management | 2013 | — | — |
PG Management | Management | 2015 | — | — |
LW Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JEUDAN A/S | Company | 100.0% | 100.0% | 2024 |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Aagaard | Management | 0 companies |
| Morten Gustafson | Management | 0 companies |
| Niels Troen | Management | 0 companies |
| Peter Emtekær Bygholm | Management | 0 companies |
| Morten Jensen | Founder | 0 companies |
| William Kanta | Management | 0 companies |
| Jesper Bo Hansen | Management | 0 companies |
| Peter Grønholt-Pedersen | Management | 0 companies |
| Lars Winther | Management | 0 companies |
| Morten Barrit Kraft | Board of Directors | 0 companies |
| Søren Bergholt Andersson | Board of Directors | 0 companies |
| Rasmus Nørgaard | Chairman | 0 companies |
| Per Wetke Hallgren | Chairman | 0 companies |
| Michael Hylbæk Christensen | Board of Directors | 0 companies |
| Mikkel Bülow-Lehnsby | Board of Directors | 0 companies |