| Revenue | DKK 16,6M | +234% |
| EBITDA | DKK 12M | +717% |
| Net profit | DKK 9,4M | +755% |
| Total assets | DKK 14,3M | +462% |
| Equity | DKK 10M | +1513% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.338 | 1.868 | 2.052 | 2.090 | 2.103 | 1.071 | 3.218 | 4.050 | 4.959 | 16.563 |
| Staff expenses | -1.572 | -1.510 | -1.578 | -1.586 | -1.614 | -888 | -2.139 | -3.231 | -3.495 | -4.612 |
| EBITDA | -234 | 358 | 474 | 504 | 488 | 183 | 1.079 | 819 | 1.463 | 11.951 |
| Depreciation & amort. | 1.954 | -466 | -466 | -466 | -422 | -55 | -111 | -37 | -40 | -42 |
| EBIT | -2.188 | -108 | 8 | 37 | 67 | 128 | 969 | 782 | 1.423 | 11.908 |
| Net financials | -287 | 1.694 | -9 | -2 | -1 | -1 | -44 | -33 | -15 | 135 |
| Profit before tax | -2.475 | 1.587 | -1 | 36 | 66 | 126 | 925 | 749 | 1.408 | 12.044 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -257 | 107 | 310 | 2.650 |
| Net profit | -2.475 | 1.587 | -1 | 36 | 66 | 126 | 1.181 | 642 | 1.098 | 9.394 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.404 | 2.215 | 1.525 | 1.441 | 1.227 | 616 | 1.128 | 1.482 | 2.552 | 14.343 |
| Equity | -4.114 | -2.527 | -2.529 | -2.493 | -2.427 | -2.301 | -1.119 | -478 | 621 | 10.015 |
| Long-term debt | 1.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 0 |
| Short-term debt | 5.413 | 4.742 | 4.053 | 3.934 | 3.654 | 2.917 | 2.247 | 1.960 | 1.631 | 4.327 |
| Total debt | 6.518 | 4.742 | 4.053 | 3.934 | 3.654 | 2.917 | 2.247 | 1.960 | 1.931 | 4.327 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Unofficial title | Unofficial title | 2022 | — | — |
HE Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KJAER ERHVERVSPSYKOLOGI ApS | Company | 50.0% | 50.0% | 2013 |
JRC INVEST ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Mark Thorsen | Unofficial title | 0 companies |
| Helle Engel Christoffersen | Management | 0 companies |
| Jan Robert Christoffersen | Chairman | 0 companies |
| Dorte Kjær | Board of Directors | 0 companies |
| Erik Kjeld Kjær | Chairman | 0 companies |
| Søren Asger Ravn | Board of Directors | 0 companies |
| Richard Robert Christoffersen | Board of Directors | 0 companies |