| Revenue | DKK 5M | +6% |
| EBITDA | DKK 252K | +1% |
| Net profit | DKK -13K | -150% |
| Total assets | DKK 2,6M | +11% |
| Equity | DKK 154K | -76% |
| Employees | 33 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 960 | 1.418 | 2.050 | 2.166 | 2.271 | 2.679 | 2.328 | 2.878 | 3.823 | 3.601 | 3.495 | 3.990 | 4.700 | 4.969 |
| Staff expenses | -1.080 | -1.584 | -1.588 | -1.682 | -2.004 | -2.194 | -2.558 | -2.871 | -3.264 | -3.126 | -3.230 | -3.662 | -4.450 | -4.718 |
| EBITDA | -120 | -166 | 462 | 484 | 267 | 467 | -239 | 6 | 536 | 472 | 266 | 329 | 250 | 252 |
| Depreciation & amort. | 37 | -34 | -31 | -24 | -46 | -60 | -88 | -105 | -146 | -180 | -202 | -176 | -214 | -249 |
| EBIT | -156 | -200 | 431 | 459 | 221 | 406 | -326 | -100 | 390 | 293 | 64 | 152 | 36 | 3 |
| Net financials | -82 | -59 | -30 | -16 | -14 | -14 | -19 | -27 | -7 | -13 | -5 | -3 | 2 | -18 |
| Profit before tax | -238 | -260 | 401 | 443 | 207 | 392 | -346 | -126 | 383 | 279 | 58 | 149 | 39 | -15 |
| Tax | -60 | -0 | 66 | 105 | 54 | 96 | -73 | 76 | -12 | 62 | 14 | 34 | 12 | -2 |
| Net profit | -179 | -260 | 335 | 338 | 153 | 297 | -273 | -203 | 395 | 217 | 45 | 115 | 26 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.100 | 1.106 | 1.173 | 1.552 | 1.687 | 1.952 | 1.758 | 1.713 | 2.549 | 2.287 | 2.276 | 2.358 | 2.317 | 2.565 |
| Equity | -551 | -811 | -475 | -137 | 16 | 313 | 40 | -162 | 233 | 450 | 495 | 610 | 636 | 154 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109 | 86 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.651 | 1.916 | 1.649 | 1.690 | 1.670 | 1.639 | 1.718 | 1.766 | 2.231 | 1.830 | 1.781 | 1.748 | 1.681 | 2.411 |
| Total debt | 1.651 | 1.916 | 1.649 | 1.690 | 1.670 | 1.639 | 1.718 | 1.875 | 2.317 | 1.830 | 1.781 | 1.748 | 1.681 | 2.411 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2011 | — | — |
MB Management | Management | 2008 | — | — |
NF Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. BJERRE JAKOBSEN HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Frank Vendelbo | Management | 0 companies |
| Michael Bjerre Jakobsen | Management | 0 companies |
| Niels Færch | Management | 0 companies |