| Revenue | DKK 6,7M | +3% |
| EBITDA | DKK -3,8M | -158% |
| Net profit | DKK -6M | -411% |
| Total assets | DKK 174,9M | -5% |
| Equity | DKK 44,4M | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.116 | 2.698 | 2.381 | 2.719 | 3.199 | 3.642 | 3.905 | 1.786 | 3.145 | 2.071 | 5.947 | 5.086 | 6.545 | 6.744 |
| Staff expenses | -0 | -0 | -48 | -168 | -307 | -229 | -253 | -265 | -296 | -132 | -2 | -0 | -0 | -0 |
| EBITDA | 1.116 | 2.698 | 2.484 | 16.136 | 11.548 | 7.755 | 6.651 | 2.521 | 4.849 | 6.536 | 23.201 | 5.086 | 6.545 | -3.823 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.116 | 2.698 | 2.484 | 16.136 | 11.548 | 7.755 | 6.651 | 2.521 | 4.849 | 6.536 | 23.201 | 5.086 | 6.545 | -3.823 |
| Net financials | -368 | -1.086 | -554 | -837 | -1.501 | -2.363 | -1.118 | -1.268 | -1.125 | -2.839 | -804 | -2.014 | -4.231 | -3.908 |
| Profit before tax | 748 | 1.612 | 1.930 | 15.299 | 10.047 | 5.392 | 5.533 | 1.253 | 3.724 | 3.697 | 22.397 | 3.072 | 2.314 | -7.731 |
| Tax | 187 | 419 | 407 | 1.988 | 2.006 | 1.370 | 1.217 | 320 | 826 | 805 | 4.931 | 679 | 371 | -1.693 |
| Net profit | 561 | 1.194 | 1.523 | 13.311 | 8.040 | 4.023 | 4.316 | 934 | 2.898 | 2.892 | 17.466 | 2.394 | 1.943 | -6.038 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72.349 | 70.755 | 72.790 | 106.947 | 185.945 | 156.923 | 156.500 | 167.537 | 169.231 | 167.123 | 187.733 | 190.836 | 184.630 | 174.894 |
| Equity | 3.561 | 4.754 | 6.277 | 23.632 | 31.672 | 35.695 | 40.011 | 40.944 | 39.843 | 38.684 | 56.150 | 58.543 | 50.486 | 44.448 |
| Long-term debt | 65.121 | 65.187 | 65.105 | 79.003 | 126.036 | 100.300 | 99.018 | 111.955 | 86.248 | 110.160 | 110.748 | 110.391 | 110.224 | 109.976 |
| Short-term debt | 3.668 | 434 | 859 | 325 | 22.635 | 14.857 | 10.393 | 7.016 | 34.825 | 5.181 | 3.720 | 4.582 | 6.434 | 5.197 |
| Total debt | 68.789 | 65.621 | 65.964 | 79.328 | 148.671 | 115.157 | 109.411 | 118.971 | 121.073 | 115.342 | 114.469 | 114.973 | 116.658 | 115.173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NØRREBJERG INVEST ApS | Company | 25.0% | 25.0% | 2011 |
JPS Administration ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Rasmussen | Management | 0 companies |
| Peter Nørgaard Andersen | Chairman | 0 companies |
| Søren Christian Madsen | Board of Directors | 0 companies |