| Revenue | DKK 11,1M | +30% |
| EBITDA | DKK 6,2M | +49% |
| Net profit | DKK 4,3M | +57% |
| Total assets | DKK 15,4M | +16% |
| Equity | DKK 6M | -11% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.886 | 3.398 | 2.651 | 2.963 | 5.254 | 6.890 | 7.004 | 707 | -1.150 | 561 | 9.459 | 10.816 | 8.571 | 11.109 |
| Staff expenses | -2.245 | -2.216 | -2.482 | -2.452 | -2.616 | -2.781 | -2.788 | -3.580 | -2.643 | -3.085 | -3.809 | -4.151 | -4.399 | -4.911 |
| EBITDA | -359 | 1.182 | 169 | 510 | 2.638 | 4.109 | 4.216 | -2.873 | -3.793 | -2.525 | 5.650 | 6.665 | 4.172 | 6.198 |
| Depreciation & amort. | 13 | -16 | -16 | -24 | -23 | -19 | -17 | -61 | -267 | -368 | -589 | -698 | -776 | -825 |
| EBIT | -372 | 1.166 | 153 | 486 | 2.615 | 4.090 | 4.199 | -2.934 | -4.061 | -2.893 | 5.061 | 5.967 | 3.396 | 5.373 |
| Net financials | -140 | -158 | -129 | -158 | -178 | -274 | -67 | 1 | -386 | -427 | -76 | 339 | 133 | 73 |
| Profit before tax | -274 | 1.008 | 24 | 328 | 2.437 | 3.816 | 4.132 | -2.933 | -4.447 | -3.320 | 4.985 | 6.305 | 3.529 | 5.484 |
| Tax | 119 | 260 | 9 | 80 | 538 | 843 | 913 | -645 | -974 | -725 | 1.074 | 1.368 | 815 | 1.212 |
| Net profit | -393 | 748 | 14 | 247 | 1.898 | 2.973 | 3.219 | -2.288 | -3.473 | -2.595 | 3.911 | 4.937 | 2.714 | 4.272 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.364 | 1.941 | 1.900 | 2.680 | 4.625 | 7.932 | 10.217 | 11.452 | 12.647 | 14.843 | 15.412 | 17.867 | 13.279 | 15.390 |
| Equity | -638 | 110 | 125 | 372 | 2.271 | 5.244 | 8.463 | -1.241 | -4.713 | 692 | 4.603 | 9.540 | 6.754 | 6.026 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.002 | 1.830 | 1.774 | 2.308 | 2.355 | 2.689 | 1.755 | 12.693 | 17.360 | 14.151 | 9.600 | 5.749 | 6.525 | 8.768 |
| Total debt | 3.002 | 1.830 | 1.774 | 2.308 | 2.355 | 2.689 | 1.755 | 12.693 | 17.360 | 14.151 | 9.600 | 5.749 | 6.525 | 8.768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Founder | Founder | 2008 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
LJ Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Selskabet af 31. marts 2016 ApS | Company | 100.0% | 100.0% | 2019 |
Sorana Holding A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Juncker | Founder | 0 companies |
| Christian Lytje | Chief Executive Officer | 0 companies |
| Lorenz Johannes Thorndahl Jørgensen | Management | 0 companies |