| Revenue | DKK 3,8M | +1251% |
| EBITDA | DKK -3,9M | +52% |
| Net profit | DKK -4M | -40% |
| Total assets | DKK 29,1M | +4% |
| Equity | DKK -12,1M | -50% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 14.101 | 14.858 | 14.855 | 18.109 | 5.892 | -607 | -10.567 | 9.974 | 13.973 | 7.390 | 282 | 3.811 |
| Staff expenses | -0 | -8.819 | -9.974 | -7.480 | -8.805 | -8.848 | -8.383 | -9.154 | -6.500 | -6.276 | -7.117 | -8.392 | -7.674 |
| EBITDA | — | -1.861 | -392 | -1.203 | -2.294 | -2.956 | -8.991 | -19.721 | 3.474 | 7.697 | 273 | -8.110 | -3.863 |
| Depreciation & amort. | -0 | -26 | -33 | -35 | -35 | -87 | -148 | -157 | -76 | -57 | -55 | -66 | -99 |
| EBIT | — | -1.887 | -425 | -1.239 | -2.330 | -3.043 | -9.138 | -19.878 | 3.398 | 7.640 | 218 | -8.176 | -3.962 |
| Net financials | 0 | 2.513 | 3.783 | 1.913 | 3.717 | -1.944 | -13.167 | 1.124 | 670 | 3.222 | 4.628 | 3.293 | -1.461 |
| Profit before tax | — | 626 | 3.358 | 674 | 1.387 | -4.987 | -22.305 | -18.754 | 4.068 | 10.862 | 4.846 | -4.883 | -5.423 |
| Tax | -0 | -623 | -263 | -714 | -716 | -862 | -2.322 | -4.578 | 479 | 1.526 | 31 | -1.997 | -1.393 |
| Net profit | — | 1.249 | 3.621 | 1.388 | 2.103 | -4.125 | -19.983 | -14.176 | 3.589 | 9.336 | 4.815 | -2.886 | -4.030 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 54.481 | 59.778 | 83.180 | 79.543 | 86.450 | 68.828 | 56.377 | 38.070 | 32.880 | 25.863 | 27.986 | 29.060 |
| Equity | — | 15.251 | 19.594 | 22.762 | 16.000 | 5.521 | -8.708 | -22.883 | -19.294 | -9.958 | -5.143 | -8.029 | -12.059 |
| Long-term debt | 0 | 21.072 | 17.222 | 12.000 | 12.000 | 32.198 | 24.434 | 25.968 | 26.024 | 12.202 | 2.707 | 2.707 | 2.707 |
| Short-term debt | 0 | 18.158 | 22.962 | 48.417 | 51.542 | 48.731 | 53.102 | 53.292 | 31.340 | 30.636 | 28.294 | 33.308 | 38.412 |
| Total debt | 0 | 39.230 | 40.184 | 60.417 | 63.542 | 80.929 | 77.536 | 79.260 | 57.364 | 42.838 | 31.001 | 36.015 | 41.119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2011 | — | — |
SB Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J. B. HOLDING ApS | Company | 66.7% | 66.7% | 2018 |
E.G. 1 HOLDING ApS | Company | 15.0% | 15.0% | 2022 |
MSEG HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Boelskifte | Management | 0 companies |
| Stig Bo Bergstrøm | Management | 0 companies |