| Revenue | DKK 26,6M | -7% |
| EBITDA | DKK 22,5M | -3% |
| Net profit | DKK 17,7M | -3% |
| Total assets | DKK 31,5M | +2% |
| Equity | DKK 20,9M | -2% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 582 | 2.033 | 3.873 | 2.980 | 3.495 | 4.870 | 6.646 | 8.580 | 12.366 | 12.376 | 8.664 | 16.327 | 28.407 | 26.553 |
| Staff expenses | -1.310 | -1.083 | -1.181 | -1.412 | -3.651 | -4.285 | -4.389 | -5.800 | -8.059 | -8.257 | -6.494 | -6.177 | -5.258 | -4.050 |
| EBITDA | -575 | 536 | 2.190 | 842 | -156 | 585 | 2.256 | 2.780 | 4.306 | 4.096 | -942 | 10.151 | 23.094 | 22.503 |
| Depreciation & amort. | 7 | -13 | -14 | -18 | -25 | -18 | -13 | -23 | -28 | -23 | -42 | -46 | -45 | -27 |
| EBIT | -583 | 523 | 2.176 | 824 | -181 | 567 | 2.243 | 2.757 | 4.278 | 4.074 | -984 | 10.105 | 23.049 | 22.476 |
| Net financials | -57 | -60 | 29 | -19 | -29 | -8 | -17 | -30 | -43 | -837 | 65 | -58 | 229 | 217 |
| Profit before tax | -639 | 463 | 2.205 | 805 | -130 | 559 | 2.226 | 2.727 | 4.235 | 3.237 | -918 | 10.047 | 23.277 | 22.693 |
| Tax | 311 | 122 | 542 | 191 | 40 | 124 | 506 | 601 | 933 | 888 | -164 | 2.240 | 5.120 | 5.016 |
| Net profit | -950 | 341 | 1.663 | 615 | -170 | 434 | 1.720 | 2.126 | 3.302 | 2.349 | -755 | 7.807 | 18.157 | 17.677 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.194 | 1.922 | 3.068 | 3.936 | 4.313 | 4.722 | 6.280 | 8.516 | 12.279 | 12.693 | 13.375 | 22.480 | 30.832 | 31.476 |
| Equity | 438 | 779 | 2.442 | 3.057 | 2.936 | 3.370 | 4.842 | 6.018 | 8.370 | 6.055 | 2.801 | 10.608 | 21.265 | 20.942 |
| Long-term debt | 1.560 | 622 | 89 | 623 | 611 | 0 | 0 | 0 | 0 | 0 | 70 | 105 | 0 | 6 |
| Short-term debt | 196 | 521 | 536 | 256 | 767 | 1.352 | 1.438 | 2.498 | 3.909 | 6.638 | 10.505 | 11.766 | 9.558 | 10.521 |
| Total debt | 1.756 | 1.143 | 626 | 879 | 1.378 | 1.352 | 1.438 | 2.498 | 3.909 | 6.638 | 10.575 | 11.872 | 9.558 | 10.527 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VJ Management | Management | 2021 | — | — |
AJ Management | Management | 2025 | — | — |
TN Management | Management | 2024 | — | — |
PD Management | Management | 2010 | — | — |
MZ Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2011 | |
| Individual | 5.0% | 5.0% | 2011 | |
JEDP HOLDING ApS | Company | 15.0% | 15.0% | 2010 |
EQS Group A/S | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Viviane Joynes | Management | 0 companies |
| André José Karl Heinz Silverio Marques | Management | 0 companies |
| Thorbjørn Nielsen | Management | 0 companies |
| Peter Dagø | Management | 0 companies |
| Matthias Zastrow | Management | 0 companies |
| Jesper Rasmussen | Chairman | 0 companies |
| Stefan Marco Holger Berg | Deputy Chairman | 0 companies |
| Peter Stig Andersen | Board of Directors | 0 companies |
| Marcus Ralf Sultzer | Chairman | 0 companies |
| Jesper Dannemann | Board of Directors | 0 companies |