| Revenue | DKK 4,4M | +9% |
| EBITDA | DKK 1,4M | +3% |
| Net profit | DKK 1,4M | +44% |
| Total assets | DKK 46,9M | +10% |
| Equity | DKK 36,6M | +4% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.447 | 4.189 | 5.981 | — | 7.427 | 6.170 | 6.913 | 5.690 | 7.663 | 8.245 | 7.788 | 4.009 | 4.351 |
| Staff expenses | -953 | -1.165 | -2.105 | -2.121 | -2.122 | -1.718 | -1.997 | -2.244 | -2.181 | -2.583 | -2.652 | -2.673 | -2.981 |
| EBITDA | 494 | 3.024 | 3.877 | 5.949 | 5.305 | 4.451 | 4.916 | 3.447 | 5.483 | 5.663 | 5.136 | 1.336 | 1.369 |
| Depreciation & amort. | 4 | -25 | -43 | -63 | -46 | -47 | -50 | -123 | -123 | -82 | -102 | -82 | -57 |
| EBIT | 490 | 2.999 | 3.833 | 5.886 | 5.259 | 4.405 | 4.866 | 3.323 | 5.360 | 5.581 | 5.035 | 1.253 | 1.312 |
| Net financials | -44 | -115 | -103 | -2 | 114 | -63 | -69 | -43 | -82 | -274 | 25 | 16 | 495 |
| Profit before tax | 447 | 2.884 | 3.730 | 5.884 | 5.373 | 4.342 | 4.797 | 3.280 | 5.277 | 5.307 | 5.060 | 1.269 | 1.808 |
| Tax | 39 | 737 | 964 | 1.409 | 1.184 | 994 | 1.100 | 757 | 1.188 | 1.216 | 1.155 | 307 | 427 |
| Net profit | 408 | 2.147 | 2.766 | 4.475 | 4.189 | 3.348 | 3.697 | 2.523 | 4.089 | 4.091 | 3.904 | 962 | 1.381 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.194 | 8.410 | 11.873 | 19.981 | 21.583 | 25.916 | 28.159 | 30.362 | 38.011 | 41.789 | 43.084 | 42.551 | 46.912 |
| Equity | 155 | 3.177 | 5.590 | 10.065 | 13.254 | 16.002 | 19.699 | 22.223 | 26.311 | 30.403 | 34.307 | 35.269 | 36.649 |
| Long-term debt | 553 | 376 | 0 | 0 | 0 | 0 | 0 | 88 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.486 | 4.857 | 6.269 | 9.911 | 8.287 | 9.913 | 8.390 | 8.011 | 11.636 | 11.317 | 8.715 | 7.260 | 10.233 |
| Total debt | 4.039 | 5.233 | 6.269 | 9.911 | 8.287 | 9.913 | 8.390 | 8.100 | 11.636 | 11.317 | 8.715 | 7.260 | 10.233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MECEHO HOLDING ApS | Company | 33.3% | 66.7% | 2019 |
NCM AF 1/8-2010 ApS | Company | 33.3% | 5.0% | 2019 |
STRANGER GROUP ApS | Company | 33.3% | 5.0% | 2019 |
| Individual | 10.0% | 0.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Erik Beyer | Management | 0 companies |
| Mikael Wiese Mentzler | Chairman | 0 companies |
| Bjørn Holm Beyer | Board of Directors | 0 companies |
| Nicolai Terpager Mentzler | Board of Directors | 0 companies |
| Mette Bjerg Lorenzen | Chairman | 0 companies |