| Revenue | DKK 391K | -77% |
| EBITDA | DKK 354K | +450% |
| Net profit | DKK 54K | +134% |
| Total assets | DKK 2,6M | -13% |
| Equity | DKK 372K | +17% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | 229 | 1.792 | 4.475 | 5.349 | 14.063 | 3.359 | 3.878 | 3.837 | 3.949 | 4.370 | 1.714 | 391 |
| Staff expenses | -0 | -0 | -1.595 | -4.210 | -4.857 | -4.906 | -3.254 | -3.405 | -3.395 | -3.147 | -3.848 | -1.815 | -37 |
| EBITDA | -4 | 229 | 197 | 264 | 492 | -549 | 105 | 473 | 441 | 802 | 522 | -101 | 354 |
| Depreciation & amort. | -0 | -0 | -5 | -67 | -180 | -369 | -735 | -678 | -654 | -507 | -360 | -73 | -120 |
| EBIT | -4 | 229 | 192 | 197 | 312 | -919 | -630 | -205 | -213 | 295 | 162 | -174 | 234 |
| Net financials | -1 | -2 | -16 | -109 | -160 | 886 | 692 | 345 | -58 | -186 | -76 | -2 | -57 |
| Profit before tax | -5 | 227 | 176 | 88 | 152 | -32 | 62 | 140 | -270 | 108 | 86 | -176 | 177 |
| Tax | -0 | 51 | 50 | 39 | 100 | 9 | 34 | 110 | -52 | 28 | 40 | -16 | 123 |
| Net profit | -5 | 176 | 127 | 49 | 52 | -42 | 28 | 30 | -218 | 81 | 46 | -160 | 54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 453 | 2.476 | 3.582 | 3.673 | 4.933 | 4.733 | 3.990 | 4.234 | 3.750 | 4.238 | 2.983 | 2.581 |
| Equity | -25 | 326 | 453 | 502 | 554 | 512 | 540 | 570 | 352 | 432 | 478 | 318 | 372 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25 | 127 | 2.024 | 3.079 | 3.057 | 4.349 | 4.130 | 3.406 | 3.882 | 3.318 | 3.737 | 2.663 | 2.208 |
| Total debt | 25 | 127 | 2.024 | 3.079 | 3.057 | 4.349 | 4.130 | 3.406 | 3.882 | 3.318 | 3.737 | 2.663 | 2.208 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2023 | — | — |
BJ Founder | Founder | 2008 | — | — |
DR Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Herman Jelbo | Management | 0 companies |
| Brian Jelbo | Founder | 0 companies |
| Dan Rasmussen | Management | 0 companies |