| Revenue | DKK 20,8M | +118% |
| EBITDA | DKK 947K | +766% |
| Net profit | DKK 677K | +447% |
| Total assets | DKK 6M | +42% |
| Equity | DKK 2,2M | +58% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.470 | 3.054 | 5.051 | 5.766 | 7.711 | 7.433 | 8.107 | 7.945 | 6.912 | 9.270 | 15.134 | 11.165 | 9.519 | 20.754 |
| Staff expenses | -2.402 | -2.704 | -4.734 | -4.948 | -6.099 | -6.286 | -7.055 | -7.468 | -6.762 | -7.184 | -10.889 | -10.914 | -9.661 | -8.264 |
| EBITDA | -932 | 350 | 317 | 818 | 1.612 | 1.147 | 1.052 | 477 | 151 | 2.086 | 4.245 | 251 | -142 | 947 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -40 | -61 | -63 | -29 |
| EBIT | -932 | 350 | 317 | 818 | 1.612 | 1.147 | 1.052 | 477 | 151 | 2.086 | 4.206 | 190 | -205 | 918 |
| Net financials | -0 | -34 | -10 | -2 | -8 | -9 | -20 | -23 | -30 | -35 | -40 | -73 | -42 | -56 |
| Profit before tax | -932 | 317 | 307 | 816 | 1.604 | 1.139 | 1.031 | 455 | 120 | 2.051 | 4.166 | 118 | -247 | 862 |
| Tax | -233 | 101 | 70 | 188 | 355 | 253 | 228 | 101 | 29 | 454 | 922 | 28 | -52 | 185 |
| Net profit | -699 | 216 | 237 | 628 | 1.250 | 886 | 804 | 353 | 92 | 1.596 | 3.244 | 90 | -195 | 677 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 943 | 1.160 | 2.428 | 2.394 | 3.655 | 4.462 | 5.366 | 3.470 | 3.488 | 4.922 | 7.446 | 4.753 | 4.252 | 6.031 |
| Equity | -365 | -149 | 88 | 716 | 1.965 | 2.851 | 3.655 | 1.815 | 796 | 2.280 | 4.024 | 1.614 | 1.419 | 2.240 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 682 | 577 | 589 | 610 | 629 | 652 |
| Short-term debt | 1.308 | 1.309 | 2.340 | 1.678 | 1.690 | 1.611 | 1.711 | 1.655 | 2.010 | 2.017 | 2.744 | 2.436 | 2.205 | 3.103 |
| Total debt | 1.308 | 1.309 | 2.340 | 1.678 | 1.690 | 1.611 | 1.711 | 1.655 | 2.692 | 2.594 | 3.333 | 3.046 | 2.834 | 3.755 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JB5 HOLDING ApS | Company | 66.7% | 66.7% | 2025 |
Lime Capital ApS | Company | 10.0% | 10.0% | 2025 |
Sine Jelle Holding ApS | Company | 5.0% | 5.0% | 2025 |
Capax Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Christina Just-Bomholt | Management | 0 companies |
| Brit Kannegaard Johannessen | Board of Directors | 0 companies |
| Christina Blaagaard Collignon | Board of Directors | 0 companies |
| Christian Hjorth | Chairman | 0 companies |
| Arne Reinhardt Steinmark | Chairman | 0 companies |
| Henrik Winther | Chairman | 0 companies |