| Revenue | DKK 2,5M | +6% |
| EBITDA | DKK 269K | +787% |
| Net profit | DKK 209K | +535% |
| Total assets | DKK 1,9M | +16% |
| Equity | DKK 559K | -14% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.411 | 2.095 | 2.317 | 2.725 | 2.994 | 2.092 | 2.309 | 2.266 | 2.308 | 2.654 | 2.468 | 2.349 | 2.489 |
| Staff expenses | -1.285 | -1.692 | -1.941 | -2.471 | -2.570 | -2.162 | -2.004 | -2.185 | -2.059 | -2.542 | -2.439 | -2.319 | -2.221 |
| EBITDA | 126 | 403 | 376 | 254 | 424 | -70 | 306 | 81 | 249 | 111 | 29 | 30 | 269 |
| Depreciation & amort. | -119 | -178 | -178 | -139 | -129 | -49 | -9 | -0 | -0 | -0 | -0 | -0 | -18 |
| EBIT | 7 | 225 | 198 | 115 | 295 | -119 | 297 | 81 | 249 | 111 | 29 | 30 | 251 |
| Net financials | -55 | -77 | -52 | -40 | -13 | -5 | -5 | -8 | 14 | 17 | 16 | 23 | 24 |
| Profit before tax | -49 | 147 | 145 | 75 | 282 | -124 | 292 | 73 | 263 | 129 | 46 | 53 | 275 |
| Tax | -7 | 37 | 36 | 19 | 64 | -26 | 67 | 19 | 59 | 37 | 13 | 20 | 66 |
| Net profit | -41 | 110 | 110 | 56 | 218 | -98 | 225 | 54 | 204 | 92 | 33 | 33 | 209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.214 | 1.221 | 1.427 | 1.202 | 1.133 | 912 | 1.059 | 1.097 | 2.214 | 2.449 | 1.602 | 1.682 | 1.946 |
| Equity | 39 | 149 | 259 | 315 | 308 | 210 | 435 | 489 | 693 | 584 | 617 | 650 | 559 |
| Long-term debt | 600 | 480 | 360 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 0 | 0 | 0 |
| Short-term debt | 575 | 592 | 808 | 887 | 825 | 702 | 624 | 607 | 1.521 | 1.787 | 985 | 1.032 | 1.386 |
| Total debt | 1.175 | 1.072 | 1.168 | 887 | 825 | 702 | 624 | 607 | 1.521 | 1.865 | 985 | 1.032 | 1.386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Founder | Founder | 2012 | — | — |
SS Management | Management | 2017 | — | — |
JO Management | Management | 2012 | — | — |
KJ Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Terkelsen ApS | Company | 100.0% | 100.0% | 2017 |
NEJST HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bo Jørgensen | Founder | 0 companies |
| Susanne Svanberg Terkelsen | Management | 0 companies |
| Jørgen Ole Nejst Jensen | Management | 0 companies |
| Karen Jørgensen | Founder | 0 companies |