| Revenue | DKK 124,3M | +6% |
| EBITDA | DKK 23,1M | -3% |
| Net profit | DKK 15,5M | -24% |
| Total assets | DKK 237,8M | +58% |
| Equity | DKK 118,7M | +39% |
| Employees | 160 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 640 | 2.715 | 5.092 | 11.503 | 18.117 | 25.414 | 36.201 | 54.197 | 67.380 | 93.619 | 102.093 | 117.296 | 124.319 |
| Staff expenses | -2.185 | -1.635 | -2.635 | -5.008 | -8.405 | -13.590 | -18.629 | -35.800 | -43.045 | -55.408 | -75.089 | -93.421 | -101.255 |
| EBITDA | -1.544 | 1.080 | 2.457 | 6.495 | 9.712 | 11.824 | 17.572 | 18.398 | 24.335 | 38.212 | 27.004 | 23.875 | 23.064 |
| Depreciation & amort. | -5 | -5 | -89 | -194 | -375 | -522 | -594 | -3.167 | -3.139 | -3.084 | -3.049 | -3.611 | -4.060 |
| EBIT | -1.549 | 1.075 | 2.368 | 6.301 | 9.338 | 11.302 | 16.978 | 15.231 | 21.196 | 35.127 | 23.955 | 20.263 | 19.004 |
| Net financials | 11 | 0 | 52 | 5 | 2 | -21 | 7 | -145 | -356 | -32 | 1.112 | 5.418 | 1.344 |
| Profit before tax | -1.538 | 1.075 | 2.420 | 6.306 | 9.340 | 11.281 | 16.984 | 15.086 | 20.841 | 35.096 | 25.067 | 25.681 | 20.348 |
| Tax | -382 | 283 | 583 | 1.492 | 2.072 | 2.492 | 3.750 | 3.859 | 5.238 | 8.307 | 5.707 | 5.154 | 4.815 |
| Net profit | -1.156 | 792 | 1.838 | 4.814 | 7.268 | 8.789 | 13.234 | 11.228 | 15.602 | 26.789 | 19.360 | 20.527 | 15.533 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.097 | 2.109 | 6.745 | 10.732 | 16.650 | 23.280 | 30.673 | 43.433 | 61.147 | 88.136 | 97.002 | 150.115 | 237.805 |
| Equity | 744 | 1.536 | 3.474 | 5.943 | 9.211 | 12.000 | 15.234 | 26.462 | 34.064 | 60.320 | 64.885 | 85.413 | 118.702 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.229 | 3.396 | 0 | 0 | 0 | 16.689 |
| Short-term debt | 352 | 573 | 3.253 | 4.757 | 7.372 | 11.162 | 15.278 | 15.418 | 23.687 | 27.817 | 32.117 | 64.702 | 101.860 |
| Total debt | 352 | 573 | 3.253 | 4.757 | 7.372 | 11.162 | 15.278 | 16.647 | 27.083 | 27.817 | 32.117 | 64.702 | 118.549 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2011 | — | — |
JB Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STORY HOUSE EGMONT A/S | Company | 33.3% | 66.7% | 2024 |
JAKOB VEDEL HOLDING ApS | Company | 10.0% | 10.0% | 2024 |
MATHIAS HILLERUP HOLDING ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Vedel Lauridsen | Management | 0 companies |
| Jacob Brinth Assenholm | Founder | 0 companies |
| Henrik Højsholt Nielsen | Board of Directors | 0 companies |
| Morten Johansen | Chairman | 0 companies |
| Peter Schrøder | Board of Directors | 0 companies |
| Jesper Hansen | Board of Directors | 0 companies |
| Morten Qvist Strunge | Board of Directors | 0 companies |
| Klaus Thyge Høeg-Hagensen | Chairman | 0 companies |
| Erik Olof Mathias Norberg | Board of Directors | 0 companies |
| Kim Hauberg Fischer | Board of Directors | 0 companies |
| Mathias Hillerup Larsen | Deputy Chairman | 0 companies |
| Sune Nabe Frederiksen | Board of Directors | 0 companies |
| Peter Høyer Jensen | Chairman | 0 companies |
| Torsten Bjerre Rasmussen | Chairman | 0 companies |