| Revenue | DKK 15,8M | +63% |
| EBITDA | DKK 4,1M | +297% |
| Net profit | DKK 899K | +119% |
| Total assets | DKK 61,2M | +15% |
| Equity | DKK 16,2M | +6% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.014 | 2.744 | 3.315 | 5.267 | 6.839 | 11.169 | 11.667 | 13.693 | 21.279 | 18.289 | 27.749 | 28.947 | 9.672 | 15.788 |
| Staff expenses | -1.141 | -2.234 | -1.034 | -932 | -1.745 | -5.340 | -6.719 | -6.160 | -10.152 | -13.255 | -20.484 | -23.831 | -11.758 | -11.669 |
| EBITDA | 873 | 510 | 2.298 | 4.335 | 5.094 | 5.829 | 4.775 | 7.507 | 11.118 | 5.034 | 7.265 | 5.116 | -2.086 | 4.119 |
| Depreciation & amort. | 11 | 21 | 9 | -28 | -86 | -344 | -330 | -175 | -154 | -289 | -422 | -458 | -410 | -331 |
| EBIT | 862 | 489 | 2.290 | 4.307 | 5.008 | 5.485 | 4.445 | 7.332 | 10.964 | 4.745 | 6.843 | 4.658 | -2.496 | 3.788 |
| Net financials | -183 | -325 | -144 | -32 | 1.602 | -423 | -564 | -318 | -548 | -269 | 3.034 | 1.140 | -2.968 | -2.382 |
| Profit before tax | 680 | 164 | 2.146 | 4.275 | 6.610 | 5.062 | 3.881 | 7.013 | 10.416 | 4.477 | 9.877 | 5.798 | -5.463 | 1.406 |
| Tax | 171 | 47 | 523 | 1.006 | 1.075 | 1.155 | 926 | 1.560 | 2.307 | 797 | 2.120 | 820 | -854 | 507 |
| Net profit | 509 | 117 | 1.622 | 3.269 | 5.536 | 3.907 | 2.956 | 5.454 | 8.109 | 3.679 | 7.756 | 4.978 | -4.609 | 899 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.606 | 9.407 | 11.643 | 19.724 | 32.515 | 33.877 | 50.259 | 43.985 | 56.700 | 93.095 | 83.509 | 57.608 | 53.192 | 61.195 |
| Equity | 1.009 | 1.126 | 2.748 | 6.017 | 11.552 | 4.407 | 7.363 | 9.954 | 12.609 | 10.179 | 17.935 | 22.913 | 15.304 | 16.203 |
| Long-term debt | 0 | 0 | 0 | 1.172 | 5.161 | 3.565 | 6.785 | 1.607 | 12.074 | 11.654 | 8.323 | 3.993 | 8.582 | 12.497 |
| Short-term debt | 4.595 | 8.280 | 8.895 | 12.530 | 15.774 | 25.599 | 36.043 | 32.403 | 30.552 | 70.753 | 56.102 | 28.413 | 28.576 | 31.750 |
| Total debt | 4.595 | 8.280 | 8.895 | 13.701 | 20.936 | 29.164 | 42.828 | 34.010 | 42.626 | 82.407 | 64.424 | 32.406 | 37.158 | 44.246 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2025 | — | — |
JG Founder | Founder | 2011 | — | — |
TL Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LAPO HOLDING ApS | Company | 33.3% | 33.3% | 2026 |
J. VILHELMSEN HOLDING ApS | Company | 25.0% | 25.0% | 2026 |
Henning Mortensen Ejendomme Silkeborg A/S | Company | 20.0% | 20.0% | 2026 |
Marsoga Holding ApS | Company | 10.0% | 10.0% | 2026 |
Levehuse Holding ApS | Company | 100.0% | 100.0% | 2016 |
FH HOLDING, SILKEBORG ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Vilhelmsen | Management | 0 companies |
| Jimmi Grouleff | Founder | 0 companies |
| Tim Lykke Valbak Jensen | Management | 0 companies |
| Ida Pontoppidan | Chairman | 0 companies |
| Ulrik Schroll Johansen | Board of Directors | 0 companies |
| Thomas Mieritz Jæger | Board of Directors | 0 companies |
| Hans Henrik Møller Mortensen | Board of Directors | 0 companies |
| Martin Søgaard | Board of Directors | 0 companies |
| Pernille Kiærbye Grouleff | Board of Directors | 0 companies |
| Lars Egebjerg Pontoppidan | Board of Directors | 0 companies |
| Frank Levring Hansen | Chairman | 0 companies |
| Ole Elmegaard Mortensen | Chairman | 0 companies |