| Revenue | DKK 12,1M | +0% |
| EBITDA | DKK 6,2M | -22% |
| Net profit | DKK 4,9M | -21% |
| Total assets | DKK 17,5M | +16% |
| Equity | DKK 8,5M | -1% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -109 | -307 | -364 | 16 | 69 | -2 | 191 | 327 | 2.688 | 3.082 | 3.795 | 6.815 | 12.189 | 12.145 |
| Staff expenses | -99 | -93 | -91 | -151 | -47 | -0 | -14 | -235 | -524 | -2.121 | -2.110 | -2.596 | -4.154 | -5.902 |
| EBITDA | -208 | -400 | -455 | -135 | 22 | -2 | 177 | 92 | 2.164 | 961 | 1.670 | 4.219 | 8.035 | 6.243 |
| Depreciation & amort. | -26 | -49 | -68 | -68 | -42 | -42 | -0 | -6 | -18 | -23 | -57 | -60 | -60 | -57 |
| EBIT | -234 | -449 | -523 | -203 | -20 | -45 | 177 | 86 | 2.146 | 938 | 1.612 | 4.159 | 7.975 | 6.186 |
| Net financials | 0 | -0 | -2 | -2 | 0 | 0 | 0 | -0 | 1 | -17 | -12 | -46 | 13 | 126 |
| Profit before tax | -234 | -449 | -525 | -205 | -22 | -45 | 177 | 86 | 2.147 | 921 | 1.601 | 4.113 | 7.988 | 6.312 |
| Tax | -58 | -106 | -113 | 365 | -0 | -0 | -0 | -0 | 151 | 206 | 387 | 945 | 1.787 | 1.416 |
| Net profit | -176 | -343 | -412 | -570 | -22 | -45 | 177 | 86 | 1.995 | 715 | 1.214 | 3.168 | 6.201 | 4.896 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 281 | 675 | 819 | 229 | 184 | 140 | 116 | 388 | 2.283 | 3.425 | 4.899 | 11.035 | 15.118 | 17.500 |
| Equity | -361 | -704 | -1.117 | -1.687 | -1.708 | -1.753 | -1.715 | -1.629 | 366 | 1.082 | 2.295 | 5.407 | 8.608 | 8.504 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.767 | 0 | 50 | 78 | 467 | 0 | 1.688 | 1.427 |
| Short-term debt | 642 | 1.380 | 1.936 | 1.916 | 1.893 | 1.892 | 64 | 2.017 | 1.765 | 2.037 | 1.988 | 5.521 | 4.666 | 7.515 |
| Total debt | 642 | 1.380 | 1.936 | 1.916 | 1.893 | 1.892 | 1.831 | 2.017 | 1.815 | 2.114 | 2.455 | 5.521 | 6.354 | 8.942 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskabet af 19. januar 2023 ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Janne Berg | Management | 0 companies |