| Revenue | DKK 12,2M | +1% |
| EBITDA | DKK -1,6M | +53% |
| Net profit | DKK -2,4M | +30% |
| Total assets | DKK 12,7M | -35% |
| Equity | DKK -2,4M | — |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.006 | 7.161 | 9.977 | 8.768 | 12.343 | 14.418 | 12.611 | 9.426 | 4.954 | 6.886 | 12.122 | 12.232 |
| Staff expenses | -7.573 | -7.005 | -8.784 | -8.191 | -10.715 | -12.838 | -12.503 | -8.744 | -6.489 | -9.625 | -15.609 | -13.863 |
| EBITDA | 433 | 312 | 1.158 | 577 | 1.628 | 1.580 | 102 | 682 | -1.538 | -2.739 | -3.487 | -1.631 |
| Depreciation & amort. | -106 | -78 | -65 | -277 | -331 | -402 | -460 | -328 | -317 | -284 | -445 | -794 |
| EBIT | 327 | 234 | 1.094 | 300 | 1.296 | 1.177 | -358 | 354 | -1.855 | -3.022 | -3.932 | -2.425 |
| Net financials | -66 | -66 | -59 | -148 | -215 | -137 | -107 | -136 | -75 | -209 | -398 | -595 |
| Profit before tax | 261 | 168 | 1.035 | 151 | 1.081 | 1.040 | -287 | 218 | -1.930 | -3.231 | -4.330 | -3.020 |
| Tax | 71 | 63 | 214 | 60 | 267 | 248 | 89 | 71 | -415 | -705 | -934 | -642 |
| Net profit | 190 | 105 | 820 | 92 | 814 | 792 | -376 | 147 | -1.515 | -2.527 | -3.396 | -2.378 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.792 | 5.832 | 7.308 | 8.357 | 8.139 | 8.952 | 8.490 | 8.960 | 5.386 | 7.204 | 19.535 | 12.713 |
| Equity | 270 | 375 | 1.195 | 1.287 | 2.101 | 2.893 | 2.517 | 1.663 | 148 | -2.379 | 0 | -2.378 |
| Long-term debt | 0 | 60 | 24 | 0 | 0 | 0 | 30 | 30 | 0 | 394 | 2.380 | 1.792 |
| Short-term debt | 2.523 | 5.335 | 6.027 | 6.949 | 5.875 | 5.889 | 5.792 | 7.098 | 5.160 | 9.093 | 16.859 | 12.865 |
| Total debt | 2.523 | 5.395 | 6.050 | 6.949 | 5.875 | 5.889 | 5.821 | 7.128 | 5.160 | 9.487 | 19.239 | 14.657 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Roholte ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Graa Rasmussen | Founder | 0 companies |
| Astrid Dalgaard Mølgaard | Board of Directors | 0 companies |
| Ib Paaskesen | Chairman | 0 companies |