| Revenue | DKK 56K | -124% |
| EBITDA | DKK -2,9M | -16% |
| Net profit | DKK -10,1M | -147% |
| Total assets | DKK 279,6M | -36% |
| Equity | DKK 269,8M | -36% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 141.380 | 116.903 | 106.722 | 103.974 | 18.506 | -1.518 | -3.084 | -10.722 | -3.663 | -1.550 | -2.684 | -234 | 56 |
| Staff expenses | -0 | -47.858 | -45.953 | -36.568 | -33.386 | -27.145 | -16.650 | -11.214 | -6.555 | -5.604 | -2.722 | -1.813 | -2.307 | -2.613 |
| EBITDA | — | -46.948 | -34.846 | -31.426 | -24.473 | -12.452 | -21.354 | -14.309 | -17.277 | -10.184 | -4.504 | -4.497 | -2.541 | -2.947 |
| Depreciation & amort. | -0 | -4.743 | -3.611 | -1.706 | -1.487 | -1.350 | -3.906 | -815 | -1.516 | -391 | -469 | -475 | -559 | -835 |
| EBIT | — | -51.691 | -38.457 | -33.132 | -25.960 | -13.802 | -25.260 | -15.124 | -18.793 | -10.575 | -4.973 | -4.972 | -3.100 | -3.782 |
| Net financials | 0 | 106.247 | 58.828 | 29.270 | 32.145 | 25.550 | 12.704 | 15.762 | -10.037 | 49.360 | -10.755 | 9.251 | 30.446 | -4.548 |
| Profit before tax | — | 54.556 | 20.330 | -3.997 | 6.185 | 11.748 | -12.556 | 427 | -28.917 | 38.785 | -15.728 | 4.279 | 27.346 | -8.330 |
| Tax | -0 | -9.790 | -3.718 | -4.279 | -2.049 | 1.637 | -2.575 | 102 | -5.521 | 7.919 | -4.372 | -567 | 5.962 | 1.723 |
| Net profit | — | 64.346 | 24.048 | 282 | 8.234 | 10.111 | -9.981 | 325 | -23.396 | 30.866 | -11.356 | 4.846 | 21.384 | -10.053 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 520.678 | 510.908 | 516.242 | 515.793 | 517.286 | 491.015 | 468.186 | 430.798 | 456.919 | 438.132 | 423.606 | 437.356 | 279.615 |
| Equity | — | 421.802 | 436.361 | 439.565 | 447.740 | 451.320 | 436.825 | 432.429 | 404.765 | 430.631 | 414.539 | 406.035 | 422.419 | 269.820 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 10.775 | 18.705 | 19.624 | 10.191 | 9.669 | 9.265 | 8.761 | 1.104 |
| Short-term debt | 0 | 85.848 | 66.680 | 70.803 | 61.880 | 60.116 | 39.636 | 13.476 | 6.409 | 11.998 | 13.924 | 8.306 | 5.248 | 6.125 |
| Total debt | 0 | 85.848 | 66.680 | 70.803 | 61.880 | 60.116 | 50.411 | 32.181 | 26.033 | 22.189 | 23.593 | 17.571 | 14.009 | 7.229 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JNG Holding 2025 ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| John Niels Ginsborg | Chief Executive Officer | 0 companies |
| Peter Hertz | Chairman | 0 companies |
| Mike Ginsborg | Board of Directors | 0 companies |