| Revenue | DKK 2,2M | +63% |
| EBITDA | DKK 1,4M | +62% |
| Net profit | DKK 857K | +80% |
| Total assets | DKK 2,5M | +65% |
| Equity | DKK 1M | +79% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.260 | 1.059 | 1.363 | 1.414 | 2.080 | 1.514 | 1.050 | 560 | 664 | 807 | 1.006 | 1.340 | 2.187 |
| Staff expenses | -1.003 | -1.079 | -1.292 | -1.681 | -1.910 | -1.364 | -1.173 | -572 | -698 | -737 | -698 | -507 | -835 |
| EBITDA | 145 | -53 | 71 | -266 | 170 | 150 | -123 | -12 | -34 | 71 | 309 | 833 | 1.351 |
| Depreciation & amort. | -0 | -0 | -24 | -18 | -17 | -2 | -5 | -3 | -3 | -3 | -6 | -40 | -41 |
| EBIT | 145 | -53 | 48 | -285 | 153 | 148 | -128 | -15 | -37 | 67 | 303 | 792 | 1.310 |
| Net financials | -6 | -6 | -3 | -4 | -12 | -16 | -13 | -9 | -4 | -2 | -3 | -152 | -202 |
| Profit before tax | 139 | -59 | 44 | -289 | 141 | 132 | -141 | -24 | -42 | 65 | 300 | 640 | 1.108 |
| Tax | 42 | -6 | 15 | -58 | 40 | 41 | -25 | 3 | -5 | 17 | 91 | 164 | 251 |
| Net profit | 97 | -53 | 30 | -231 | 100 | 91 | -116 | -27 | -36 | 49 | 209 | 476 | 857 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 448 | 456 | 639 | 490 | 928 | 700 | 206 | 231 | 224 | 447 | 743 | 1.514 | 2.495 |
| Equity | — | 35 | 65 | -166 | -66 | 25 | -91 | -118 | -155 | -106 | 103 | 579 | 1.036 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 463 | 466 | 575 | 656 | 994 | 675 | 297 | 349 | 378 | 552 | 631 | 927 | 1.453 |
| Total debt | 463 | 466 | 575 | 656 | 994 | 675 | 297 | 349 | 378 | 552 | 631 | 927 | 1.453 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2022 | — | — |
MH Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOPEIA INVESTMENTS ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Johnbirk Skjold Alexandar Petersen | Management | 0 companies |
| Michael Hansen | Management | 0 companies |