| Revenue | DKK 9,5M | -9% |
| EBITDA | DKK -821K | -165% |
| Net profit | DKK -1M | -280% |
| Total assets | DKK 5,6M | -2% |
| Equity | DKK 2M | -34% |
| Employees | 35 | — |
| Item | 2012 | 2013 | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 83 | 38 | 10 | 516 | 1.418 | 2.481 | 5.175 | 4.655 | 15.451 | 10.017 | 9.171 | 10.385 | 9.451 |
| Staff expenses | -0 | -0 | -0 | -282 | -1.536 | -1.613 | -3.465 | -5.170 | -8.836 | -9.047 | -8.533 | -9.120 | -10.272 |
| EBITDA | 83 | 38 | 10 | 234 | -118 | 867 | 1.710 | -610 | 6.575 | 945 | 637 | 1.266 | -821 |
| Depreciation & amort. | 31 | -0 | -0 | -0 | -0 | -2 | -36 | -106 | -110 | -153 | -395 | -415 | -372 |
| EBIT | 52 | 38 | 10 | 234 | -118 | 865 | 1.673 | -716 | 6.465 | 792 | 243 | 850 | -1.193 |
| Net financials | -1 | -0 | 0 | -1 | -0 | -0 | -2 | -32 | -76 | -58 | -157 | -99 | -95 |
| Profit before tax | 51 | 38 | 11 | 233 | -118 | 865 | 1.671 | -748 | 6.389 | 734 | 85 | 751 | -1.288 |
| Tax | 20 | 11 | 4 | 52 | -26 | 190 | 368 | -162 | 1.410 | 163 | 50 | 184 | -266 |
| Net profit | 31 | 27 | 7 | 182 | -92 | 675 | 1.303 | -586 | 4.978 | 571 | 36 | 567 | -1.022 |
| Item | 2012 | 2013 | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.694 | 3.115 | 4.143 | 2.357 | 1.644 | 3.359 | 6.956 | 5.590 | 14.767 | 7.282 | 6.297 | 5.738 | 5.644 |
| Equity | 242 | 268 | 275 | 457 | 365 | 1.039 | 2.342 | 1.757 | 6.735 | 2.406 | 2.442 | 3.009 | 1.987 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 190 | 690 | 669 | 1.436 | 44 | 309 | 417 | 977 |
| Short-term debt | 3.453 | 2.847 | 3.868 | 1.900 | 1.280 | 2.129 | 3.902 | 3.164 | 6.582 | 4.654 | 3.411 | 2.245 | 2.680 |
| Total debt | 3.453 | 2.847 | 3.868 | 1.900 | 1.280 | 2.319 | 4.592 | 3.833 | 8.018 | 4.698 | 3.720 | 2.662 | 3.657 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ITEM Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Fuglsang Larsen | Chief Executive Officer | 0 companies |
| Tom Peter Conny Johnsen | Board of Directors | 0 companies |
| Merete Vangsted Rathleff | Board of Directors | 0 companies |
| Henrik Thorbjørn Stender | Chairman | 0 companies |
| Jeppe Vangsgaard | Chairman | 0 companies |