| Revenue | DKK 2,7M | +78% |
| EBITDA | DKK 1M | +532% |
| Net profit | DKK 817K | +574% |
| Total assets | DKK 2,8M | +121% |
| Equity | DKK 1,4M | +111% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.193 | 1.754 | 1.756 | 1.923 | 2.073 | 1.099 | 1.637 | 1.626 | 2.228 | 2.596 | 2.000 | 1.067 | 1.536 | 2.735 |
| Staff expenses | -933 | -1.254 | -1.282 | -1.392 | -1.524 | -922 | -1.206 | -1.285 | -1.542 | -1.600 | -1.579 | -1.042 | -1.370 | -1.687 |
| EBITDA | 260 | 501 | 474 | 530 | 549 | 177 | 431 | 341 | 686 | 996 | 421 | 24 | 166 | 1.048 |
| Depreciation & amort. | 72 | 75 | 75 | 69 | -26 | -24 | -25 | -8 | -7 | -7 | -5 | -5 | -3 | -2 |
| EBIT | 188 | 425 | 399 | 461 | 523 | 153 | 406 | 333 | 679 | 989 | 416 | 19 | 163 | 1.046 |
| Net financials | -11 | -13 | -15 | -4 | -5 | -1 | -2 | -2 | -6 | -11 | -10 | -3 | -8 | 3 |
| Profit before tax | 177 | 412 | 384 | 457 | 518 | 152 | 404 | 331 | 673 | 979 | 406 | 16 | 156 | 1.049 |
| Tax | 46 | 106 | 112 | 111 | 117 | 35 | 89 | 73 | 151 | 218 | 95 | 7 | 34 | 232 |
| Net profit | 132 | 306 | 272 | 346 | 401 | 117 | 315 | 258 | 522 | 760 | 311 | 9 | 121 | 817 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 795 | 1.017 | 1.150 | 1.296 | 1.111 | 632 | 1.291 | 1.463 | 2.060 | 1.772 | 1.401 | 1.548 | 1.250 | 2.767 |
| Equity | 296 | 501 | 473 | 548 | 602 | 309 | 517 | 461 | 726 | 964 | 516 | 525 | 646 | 1.363 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 212 | 95 | 6 | 35 | 234 |
| Short-term debt | 486 | 511 | 677 | 748 | 508 | 322 | 773 | 1.002 | 1.334 | 592 | 787 | 1.013 | 564 | 1.167 |
| Total debt | 486 | 511 | 677 | 748 | 508 | 322 | 773 | 1.002 | 1.334 | 804 | 882 | 1.019 | 599 | 1.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2010 | — | — |
JV Management | Management | 2010 | — | — |
HG Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JVI HOLDING ApS | Company | 66.7% | 66.7% | 2023 |
Grønkjær Holding ApS | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Benjamin Hansen | Management | 0 companies |
| Jakob Viborg Iversen | Management | 0 companies |
| Henrik Grønkjær | Management | 0 companies |
| Lars Michael Henning Hansen | Chairman | 0 companies |