| Revenue | DKK 1,4M | +51% |
| EBITDA | DKK -120 | +100% |
| Net profit | DKK -69K | +73% |
| Total assets | DKK 1,6M | +24% |
| Equity | DKK 754K | -8% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.673 | -912 | 1.413 | 1.205 | 1.241 | 1.297 | 896 | 1.507 | 491 | 1.451 | 3.709 | 1.085 | 938 | 1.412 |
| Staff expenses | -938 | -706 | -985 | -1.045 | -907 | -918 | -746 | -1.203 | -693 | -864 | -1.888 | -1.446 | -1.128 | -1.412 |
| EBITDA | -415 | 17 | 429 | 160 | 333 | 379 | 150 | 304 | -202 | 586 | 1.821 | -361 | -190 | -0 |
| Depreciation & amort. | -160 | -111 | -116 | -124 | -103 | -113 | -105 | -144 | -81 | -119 | -179 | -106 | -66 | -46 |
| EBIT | -575 | -95 | 313 | 36 | 230 | 266 | 44 | 160 | -283 | 467 | 1.641 | -467 | -256 | -46 |
| Net financials | -85 | -63 | -45 | -45 | -16 | -27 | -17 | -20 | -24 | -18 | -41 | -21 | -16 | -20 |
| Profit before tax | -490 | -32 | 267 | -9 | 214 | 239 | 28 | 140 | -307 | 449 | 1.600 | -488 | -272 | -65 |
| Tax | -125 | -10 | 68 | -0 | 48 | 54 | 7 | 33 | -67 | 100 | 353 | 8 | -16 | 4 |
| Net profit | -365 | -23 | 200 | -9 | 166 | 186 | 21 | 108 | -240 | 349 | 1.247 | -496 | -257 | -69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.114 | 1.486 | 1.316 | 1.024 | 686 | 1.363 | 835 | 884 | 514 | 1.613 | 3.109 | 1.833 | 1.263 | 1.560 |
| Equity | 35 | 13 | 187 | 178 | 309 | 495 | 516 | 446 | 206 | 556 | 1.690 | 1.079 | 823 | 754 |
| Long-term debt | -92 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.057 | -1.469 | 1.121 | 838 | 360 | 831 | 300 | 418 | 308 | 1.029 | 1.390 | 721 | 423 | 786 |
| Total debt | -1.149 | -1.499 | 1.121 | 838 | 360 | 831 | 300 | 418 | 308 | 1.029 | 1.390 | 721 | 423 | 786 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2009 | — | — |
FG Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Johan Gram Jakobsen Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Gram Jakobsen | Management | 0 companies |
| Finn Gram Jakobsen | Founder | 0 companies |