| Revenue | DKK 6,3M | +79% |
| EBITDA | DKK 5,4M | +88% |
| Net profit | DKK 4M | +110% |
| Total assets | DKK 13,1M | +59% |
| Equity | DKK 8M | +100% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 706 | 1.002 | 307 | 380 | 799 | 1.714 | 343 | -380 | -1.072 | 1.657 | 3.109 | 3.493 | 6.263 |
| Staff expenses | -296 | -324 | -507 | -484 | -351 | -426 | -364 | -67 | -217 | -172 | -460 | -628 | -881 |
| EBITDA | 409 | 674 | -200 | -105 | 448 | 1.288 | 378 | -541 | -1.289 | 1.485 | 2.649 | 2.865 | 5.382 |
| Depreciation & amort. | -0 | 6 | 29 | -54 | -54 | -54 | -48 | -80 | -80 | -80 | -80 | -97 | -28 |
| EBIT | 409 | 668 | -229 | -159 | 394 | 1.234 | 330 | -621 | -1.369 | 1.405 | 2.569 | 2.768 | 5.354 |
| Net financials | -51 | -38 | -118 | -54 | -1.808 | -90 | -22 | -33 | -137 | -201 | -204 | -256 | -173 |
| Profit before tax | 358 | 631 | -348 | -213 | -1.413 | 1.145 | 308 | -654 | -1.506 | 1.205 | 2.366 | 2.513 | 5.181 |
| Tax | 95 | 160 | -66 | -39 | 93 | 274 | -12 | -111 | -134 | 225 | 417 | 598 | 1.153 |
| Net profit | 263 | 471 | -282 | -174 | -1.506 | 870 | 320 | -543 | -1.371 | 979 | 1.948 | 1.915 | 4.028 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 819 | 1.704 | 3.033 | 3.546 | 2.186 | 3.118 | 4.981 | 3.817 | 2.972 | 3.801 | 6.318 | 8.248 | 13.083 |
| Equity | 343 | 749 | 467 | 294 | -1.213 | -343 | 1.072 | 537 | -827 | 153 | 2.101 | 4.017 | 8.044 |
| Long-term debt | 0 | 161 | 1.859 | 1.865 | 1.864 | 2.156 | 3.568 | 3.560 | 1.737 | 1.740 | 2.108 | 2.305 | 2.838 |
| Short-term debt | 475 | 794 | 706 | 1.387 | 1.535 | 1.305 | 1.864 | 1.357 | 2.062 | 1.730 | 1.914 | 1.746 | 2.021 |
| Total debt | 475 | 955 | 2.566 | 3.253 | 3.399 | 3.461 | 5.432 | 4.917 | 3.799 | 3.471 | 4.022 | 4.050 | 4.858 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JF. Cadi Holding ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Frank Hammeken Cadi | Chief Executive Officer | 0 companies |