| Revenue | DKK 1,3M | -4% |
| EBITDA | DKK -100K | -101% |
| Net profit | DKK -57K | +8% |
| Total assets | DKK 1,3M | -8% |
| Equity | DKK 633K | -8% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.330 | 2.325 | 1.576 | 1.602 | 969 | 1.427 | 902 | 1.069 | 1.116 | 1.640 | 1.349 | 1.381 | 1.327 |
| Staff expenses | -2.125 | -1.942 | -1.566 | -1.376 | -1.164 | -1.270 | -866 | -880 | -763 | -1.142 | -1.513 | -1.431 | -1.427 |
| EBITDA | 205 | 382 | 10 | 226 | -195 | 156 | 36 | 189 | 353 | 498 | -166 | -50 | -100 |
| Depreciation & amort. | -160 | -62 | -62 | -2 | -12 | -14 | -11 | -11 | -28 | -138 | -38 | -0 | -0 |
| EBIT | 44 | 321 | -51 | 224 | -207 | 143 | 24 | 178 | 325 | 360 | -204 | -50 | -100 |
| Net financials | -43 | -26 | -15 | -33 | -23 | -21 | -21 | -21 | -6 | 8 | 10 | -1 | 11 |
| Profit before tax | 2 | 294 | -66 | 191 | -230 | 122 | 4 | 157 | 319 | 368 | -195 | -51 | -89 |
| Tax | -0 | -0 | -0 | 12 | -46 | 30 | 2 | 36 | 73 | 83 | -39 | 11 | -33 |
| Net profit | 2 | 294 | -66 | 180 | -185 | 92 | 1 | 121 | 246 | 285 | -155 | -62 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 969 | 1.224 | 1.334 | 1.303 | 835 | 1.003 | 999 | 1.134 | 1.601 | 2.111 | 1.373 | 1.438 | 1.324 |
| Equity | -61 | 233 | 167 | 347 | 162 | 254 | 255 | 377 | 623 | 908 | 753 | 691 | 633 |
| Long-term debt | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 83 | 83 | 86 | 89 | 83 |
| Short-term debt | 940 | 990 | 1.167 | 957 | 673 | 749 | 743 | 720 | 862 | 1.080 | 534 | 647 | 609 |
| Total debt | 1.030 | 990 | 1.167 | 957 | 673 | 749 | 743 | 749 | 945 | 1.163 | 620 | 735 | 692 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREJO POULSEN HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Frejo Poulsen | Management | 0 companies |
| Lisbeth Poulsen | Board of Directors | 0 companies |
| Henning Frejo Poulsen | Board of Directors | 0 companies |