| Revenue | DKK 721K | -38% |
| EBITDA | DKK -79K | -122% |
| Net profit | DKK -97K | -127% |
| Total assets | DKK 971K | +0% |
| Equity | DKK 38K | -72% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 403 | 1.126 | 504 | 996 | 688 | 1.112 | 1.152 | 980 | 411 | 621 | 1.602 | 695 | 1.158 | 721 |
| Staff expenses | -789 | -757 | -914 | -834 | -741 | -765 | -893 | -836 | -827 | -812 | -811 | -792 | -792 | -800 |
| EBITDA | -386 | 369 | -410 | 163 | -53 | 346 | 259 | 144 | -416 | -191 | 791 | -97 | 366 | -79 |
| Depreciation & amort. | -25 | -55 | -73 | -73 | -74 | -75 | -85 | -66 | -66 | -62 | -41 | -0 | -0 | -0 |
| EBIT | -411 | 314 | -483 | 90 | -128 | 271 | 174 | 78 | -482 | -253 | 750 | -97 | 366 | -79 |
| Net financials | -66 | -61 | -70 | -55 | -64 | -84 | -42 | -50 | -43 | -38 | -36 | -37 | -42 | -41 |
| Profit before tax | -252 | 253 | -554 | 35 | -192 | 187 | 133 | 28 | -525 | -292 | 714 | -134 | 324 | -120 |
| Tax | 112 | 69 | -126 | 21 | -33 | 56 | 36 | 15 | 76 | -0 | -0 | -0 | -35 | -24 |
| Net profit | -365 | 185 | -427 | 14 | -159 | 131 | 97 | 13 | -601 | -292 | 714 | -134 | 359 | -97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 930 | 907 | 713 | 810 | 833 | 1.036 | 1.002 | 1.029 | 753 | 706 | 756 | 525 | 968 | 971 |
| Equity | 235 | 420 | -8 | 7 | -152 | -21 | 76 | 89 | -512 | -804 | -90 | -224 | 135 | 38 |
| Long-term debt | 0 | 0 | -15 | -15 | -16 | 336 | 138 | 60 | 697 | 726 | 0 | 0 | 0 | 80 |
| Short-term debt | 695 | 487 | 720 | 804 | 985 | 721 | 788 | 880 | 568 | 784 | 846 | 749 | 833 | 853 |
| Total debt | 695 | 487 | 720 | 804 | 985 | 1.057 | 926 | 940 | 1.265 | 1.510 | 846 | 749 | 833 | 933 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jemon & Co ApS | Company | 50.0% | 50.0% | 2017 |
LEO KRAG MØLLER HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Jemon | Management | 0 companies |
| Leo Krag Møller | Chairman | 0 companies |
| Sandra Bonde Jemon | Board of Directors | 0 companies |