| Revenue | DKK -20K | +3% |
| EBITDA | DKK 10K | +107% |
| Net profit | DKK -169K | -140% |
| Total assets | DKK 2,5M | +8% |
| Equity | DKK 881K | -16% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -397 | 1.547 | 403 | 905 | 2.867 | -1.338 | -658 | -3.537 | -68 | -5 | -24 | -19 | -20 |
| Staff expenses | -966 | -1.360 | -1.522 | -2.087 | -2.506 | -2.723 | -2.473 | -2.070 | -13 | -1 | -0 | -0 | -0 |
| EBITDA | -1.424 | 186 | -1.119 | -1.182 | 361 | -4.062 | -3.143 | -5.709 | -82 | -5 | -24 | -147 | 10 |
| Depreciation & amort. | -0 | -0 | -2 | -110 | -110 | -114 | -154 | -99 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.424 | 186 | -1.121 | -1.292 | 251 | -4.176 | -3.297 | -5.808 | -82 | -5 | -24 | -147 | 10 |
| Net financials | -105 | -290 | 165 | -73 | -65 | -487 | -269 | -82 | -468 | 572 | -21 | 251 | -179 |
| Profit before tax | -1.529 | -104 | -956 | -1.365 | 186 | -4.663 | -3.566 | -5.891 | -550 | 567 | -45 | 104 | -169 |
| Tax | -338 | 55 | -0 | 144 | 10 | 146 | -756 | -404 | -93 | -73 | -0 | -321 | -0 |
| Net profit | -1.191 | -159 | -956 | -1.509 | 176 | -4.809 | -2.810 | -5.486 | -457 | 640 | -45 | 425 | -169 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 486 | 1.092 | 5.588 | 6.134 | 3.848 | 9.057 | 7.223 | 2.735 | 3.945 | 2.907 | 1.837 | 2.343 | 2.529 |
| Equity | — | -438 | 2.166 | 937 | 2.038 | -1.997 | -4.797 | 1.488 | 1.031 | 1.670 | 625 | 1.050 | 881 |
| Long-term debt | 0 | 290 | 2.288 | 3.487 | 0 | 0 | 0 | 1.191 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.736 | 1.826 | 1.134 | 1.710 | 1.811 | 11.054 | 12.019 | 57 | 2.529 | 1.236 | 1.213 | 1.293 | 1.648 |
| Total debt | 1.736 | 2.116 | 3.422 | 5.197 | 1.811 | 11.054 | 12.019 | 1.248 | 2.529 | 1.236 | 1.213 | 1.293 | 1.648 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Founder | Founder | 2010 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I.B-L HOLDING A/S | Company | 100.0% | 100.0% | 2019 |
4JEPS HOLDING ApS | Company | 5.0% | 5.0% | 2013 |
LEIF DEN LYKKELIGES HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
WSO HOLDING ApS | Company | 5.0% | 5.0% | 2013 |
FONDEN SPRING NORDIC | Company | 33.3% | 33.3% | 2014 |
INVESTERINGSSELSKABET NIM ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jes Nagel | Founder | 0 companies |
| Jesper Bjerg-Larsen | Chief Executive Officer | 0 companies |
| Ivan Bjerg-Larsen | Chairman | 0 companies |
| Leif Hübertz | Board of Directors | 0 companies |
| Peter Holm Sørensen | Board of Directors | 0 companies |
| Hans-Martin Fritjof Larsson | Board of Directors | 0 companies |
| Jesper Mahler Clemmensen | Chairman | 0 companies |
| Peter Johansen Viereck | Chairman | 0 companies |
| Peter Fejerskov | Board of Directors | 0 companies |
| John Haue Damkjær | Chairman | 0 companies |
| Finn Mogensen | Chairman | 0 companies |