| Revenue | DKK 7,9M | -29% |
| EBITDA | DKK 9,8M | -10% |
| Net profit | DKK 4M | -56% |
| Total assets | DKK 158,2M | +19% |
| Equity | DKK 43M | +10% |
| Employees | 26 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.827 | 5.201 | 5.154 | 11.044 | 7.877 |
| Staff expenses | -2.023 | -2.745 | -2.407 | -3.118 | -3.240 |
| EBITDA | 5.348 | 6.573 | 11.080 | 10.840 | 9.783 |
| Depreciation & amort. | -159 | -150 | -150 | -106 | -390 |
| EBIT | 5.189 | 6.423 | 10.930 | 10.734 | 9.392 |
| Net financials | -1.458 | -1.614 | -1.969 | 1.161 | -4.127 |
| Profit before tax | 3.731 | 4.809 | 8.961 | 11.895 | 5.265 |
| Tax | 835 | 812 | 1.912 | 2.619 | 1.225 |
| Net profit | 2.896 | 3.997 | 7.049 | 9.276 | 4.041 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 97.508 | 120.842 | 147.289 | 133.288 | 158.198 |
| Equity | 18.593 | 22.590 | 29.639 | 38.915 | 42.956 |
| Long-term debt | 64.179 | 84.355 | 93.388 | 79.597 | 96.272 |
| Short-term debt | 10.052 | 8.512 | 17.074 | 9.201 | 12.264 |
| Total debt | 74.231 | 92.867 | 110.462 | 88.798 | 108.536 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JB Management | Management | 2010 |
EM Management | Management | 2010 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Brun | Management | 0 companies |
| Erik Møller | Management | 0 companies |