| Revenue | DKK 3,2M | +26% |
| EBITDA | DKK 1,8M | +130% |
| Net profit | DKK 1,3M | +169% |
| Total assets | DKK 7,2M | +28% |
| Equity | DKK 5,7M | +28% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.151 | 2.197 | 2.586 | 1.350 | 2.170 | 1.822 | 1.864 | 1.669 | 1.648 | 2.408 | 3.191 | 2.555 | 3.210 |
| Staff expenses | -1.020 | -1.321 | -1.612 | -1.265 | -1.045 | -1.342 | -1.239 | -1.187 | -949 | -1.290 | -1.699 | -1.764 | -1.378 |
| EBITDA | 1.131 | 876 | 975 | 85 | 1.125 | 479 | 625 | 482 | 699 | 1.118 | 1.492 | 791 | 1.816 |
| Depreciation & amort. | -142 | -179 | -165 | -103 | -142 | -137 | -125 | -131 | -68 | -113 | -264 | -192 | -193 |
| EBIT | 989 | 697 | 810 | -18 | 984 | 342 | 500 | 351 | 631 | 1.005 | 1.228 | 599 | 1.623 |
| Net financials | -52 | -44 | -36 | -33 | -30 | -19 | -15 | -14 | -15 | -19 | -11 | -0 | 4 |
| Profit before tax | 937 | 653 | 774 | -52 | 954 | 323 | 484 | 338 | 616 | 986 | 1.217 | 599 | 1.627 |
| Tax | 242 | 169 | 194 | -5 | 212 | 73 | 111 | 78 | 138 | 208 | 269 | 128 | 364 |
| Net profit | 695 | 484 | 579 | -46 | 742 | 250 | 374 | 260 | 478 | 779 | 948 | 470 | 1.263 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.662 | 3.794 | 3.987 | 3.476 | 5.089 | 4.227 | 5.099 | 3.767 | 3.952 | 4.753 | 6.220 | 5.592 | 7.177 |
| Equity | 1.642 | 2.078 | 2.315 | 2.108 | 2.775 | 2.775 | 2.899 | 2.458 | 2.686 | 3.465 | 4.148 | 4.461 | 5.724 |
| Long-term debt | 1.153 | 1.056 | 955 | 745 | 780 | 671 | 572 | 548 | 552 | 419 | 368 | 328 | 280 |
| Short-term debt | 855 | 661 | 717 | 622 | 1.534 | 781 | 1.628 | 760 | 710 | 852 | 1.685 | 795 | 1.168 |
| Total debt | 2.009 | 1.717 | 1.672 | 1.367 | 2.314 | 1.452 | 2.200 | 1.308 | 1.262 | 1.271 | 2.054 | 1.122 | 1.448 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FJ Holding af 2015 ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Jespersen | Management | 0 companies |