| Revenue | DKK 699K | -19% |
| EBITDA | DKK -153K | -410% |
| Net profit | DKK -131K | -4253% |
| Total assets | DKK 1,3M | -12% |
| Equity | DKK 171K | -43% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 492 | 703 | 543 | 617 | 1.018 | 1.033 | 833 | 565 | 1.057 | 1.010 | 738 | 877 | 867 | 699 |
| Staff expenses | -750 | -713 | -673 | -625 | -707 | -739 | -796 | -656 | -897 | -841 | -1.001 | -921 | -817 | -852 |
| EBITDA | -258 | -27 | -148 | -8 | 311 | 295 | 37 | -92 | 160 | 169 | -262 | -44 | 49 | -153 |
| Depreciation & amort. | 18 | -0 | -0 | -14 | -14 | -14 | -14 | -41 | -28 | -28 | -28 | -28 | -1 | -0 |
| EBIT | -276 | -27 | -148 | -22 | 297 | 280 | 23 | -132 | 132 | 141 | -290 | -71 | 48 | -153 |
| Net financials | -36 | -46 | -78 | -56 | -37 | -26 | -25 | -25 | -19 | -17 | -16 | -32 | -43 | -14 |
| Profit before tax | -311 | -72 | -225 | -79 | 260 | 254 | -2 | -157 | 113 | 124 | -306 | -103 | 5 | -167 |
| Tax | -4 | -4 | 1 | 7 | -91 | 57 | -0 | -35 | 25 | 28 | -65 | -22 | 2 | -36 |
| Net profit | -307 | -68 | -226 | -86 | 351 | 198 | -2 | -123 | 88 | 96 | -241 | -80 | 3 | -131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.066 | 130 | 1.206 | 996 | 1.233 | 1.498 | 1.353 | 1.278 | 1.164 | 1.609 | 1.243 | 1.327 | 1.446 | 1.273 |
| Equity | -107 | -175 | -402 | 112 | 463 | 661 | 659 | 536 | 624 | 721 | 380 | 300 | 303 | 171 |
| Long-term debt | 221 | 386 | 608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 952 | 958 | 999 | 884 | 770 | 837 | 694 | 742 | 539 | 888 | 863 | 1.028 | 1.143 | 1.101 |
| Total debt | 1.174 | 1.343 | 1.608 | 884 | 770 | 837 | 694 | 742 | 539 | 888 | 863 | 1.028 | 1.143 | 1.101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GH Founder | Founder | 2011 | — | — |
SJ Founder | Founder | 2011 | — | — |
KI Founder | Founder | 2011 | — | — |
JB Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jacob Berg Holding ApS | Company | 100.0% | 100.0% | 2024 |
Istrup Holding ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Hansen | Founder | 0 companies |
| Sofie Juel Istrup | Founder | 0 companies |
| Katrine Istrup | Founder | 0 companies |
| Jacob Berg Vendelbo | Management | 0 companies |
| Karina Berg Vendelbo | Chairman | 0 companies |
| Helge Istrup | Chairman | 0 companies |