| Revenue | DKK 1M | +15% |
| EBITDA | DKK 474K | +33% |
| Net profit | DKK 368K | +33% |
| Total assets | DKK 1,3M | +24% |
| Equity | DKK 740K | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 408 | 571 | 485 | 848 | 1.007 | 1.080 | 862 | 578 | 857 | 992 | 1.051 | 893 | 1.028 |
| Staff expenses | -638 | -493 | -383 | -521 | -601 | -823 | -423 | -398 | -463 | -585 | -538 | -537 | -555 |
| EBITDA | -230 | 78 | 102 | 327 | 406 | 257 | 439 | 180 | 393 | 407 | 513 | 356 | 474 |
| Depreciation & amort. | -19 | -19 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -249 | 59 | 100 | 327 | 406 | 257 | 439 | 180 | 393 | 407 | 513 | 356 | 474 |
| Net financials | -13 | -27 | 37 | -12 | 1 | 1 | -1 | -1 | -5 | -7 | -7 | 1 | 1 |
| Profit before tax | -262 | 32 | 136 | 314 | 408 | 258 | 438 | 179 | 388 | 400 | 506 | 357 | 474 |
| Tax | -65 | 30 | 31 | 72 | 91 | 59 | 98 | 42 | 89 | 90 | 114 | 80 | 106 |
| Net profit | -197 | 1 | 105 | 242 | 317 | 200 | 340 | 137 | 300 | 310 | 392 | 277 | 368 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 424 | 278 | 281 | 326 | 596 | 849 | 953 | 627 | 1.021 | 1.060 | 1.098 | 1.032 | 1.279 |
| Equity | -388 | -387 | -282 | -40 | 277 | 477 | 637 | 474 | 653 | 663 | 756 | 672 | 740 |
| Long-term debt | 124 | 124 | 0 | 0 | 0 | 0 | 0 | 4 | 33 | 0 | 0 | 0 | 0 |
| Short-term debt | 688 | 541 | 562 | 366 | 319 | 372 | 317 | 149 | 334 | 397 | 342 | 360 | 539 |
| Total debt | 812 | 665 | 562 | 366 | 319 | 372 | 317 | 153 | 368 | 397 | 342 | 360 | 539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Founder | Founder | 2008 | — | — |
FB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IdeFA Holding ApS | Company | 66.7% | 66.7% | 2023 |
| Individual | 25.0% | 25.0% | 2014 | |
SGO HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
FLEMRIK HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Giversen | Founder | 0 companies |
| Flemming Bonkegaard | Management | 0 companies |
| Jesper Arent Jørgensen | Board of Directors | 0 companies |
| Jette Lyng Giversen | Board of Directors | 0 companies |
| Søren Guldbæk Olsen | Board of Directors | 0 companies |