| Revenue | DKK 2,1M | -19% |
| EBITDA | DKK 185K | -41% |
| Net profit | DKK 170K | -9% |
| Total assets | DKK 1,5M | +0% |
| Equity | DKK 924K | +22% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.033 | 2.121 | 1.916 | 1.757 | 2.459 | 1.818 | 2.907 | 1.805 | 2.341 | 2.184 | 2.386 | 1.803 | 2.555 | 2.067 |
| Staff expenses | -2.358 | -2.070 | -1.836 | -1.812 | -1.904 | -1.891 | -2.019 | -2.266 | -2.288 | -2.250 | -2.254 | -2.274 | -2.240 | -1.882 |
| EBITDA | 201 | 51 | 110 | -56 | 555 | -25 | 888 | -461 | 53 | -65 | 132 | -471 | 315 | 185 |
| Depreciation & amort. | -130 | -130 | 15 | -5 | -0 | 24 | -60 | -120 | -120 | -120 | -120 | -120 | -77 | -15 |
| EBIT | 71 | -79 | 95 | -60 | 555 | -49 | 828 | -581 | -67 | -185 | 12 | -591 | 237 | 170 |
| Net financials | 73 | 66 | 83 | 73 | 63 | 27 | 24 | 39 | 159 | 51 | 19 | 12 | 18 | 46 |
| Profit before tax | 144 | -13 | 178 | 13 | 618 | -21 | 852 | -542 | 92 | -135 | 31 | -580 | 255 | 217 |
| Tax | 56 | 20 | 35 | 4 | 140 | -31 | 204 | -118 | 22 | -29 | 8 | -10 | 69 | 47 |
| Net profit | 87 | -32 | 143 | 9 | 478 | 10 | 649 | -424 | 69 | -106 | 23 | -570 | 187 | 170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.187 | 3.420 | 3.480 | 3.586 | 1.952 | 1.671 | 3.227 | 1.874 | 2.323 | 2.272 | 1.980 | 1.448 | 1.519 | 1.520 |
| Equity | 2.620 | 2.587 | 2.730 | 2.739 | 1.217 | 1.227 | 1.875 | 1.452 | 1.521 | 1.414 | 1.438 | 568 | 754 | 924 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 567 | 833 | 750 | 847 | 735 | 444 | 1.315 | 384 | 768 | 833 | 532 | 880 | 765 | 596 |
| Total debt | 567 | 833 | 750 | 847 | 735 | 444 | 1.315 | 384 | 768 | 833 | 532 | 880 | 765 | 596 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BANG-MØLLER HOLDING A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jim Bang-Møller | Management | 0 companies |
| Conrad Alexander Fabritius de Tengnagel | Board of Directors | 0 companies |
| Anne-Birte Bang-Møller | Board of Directors | 0 companies |