| Revenue | DKK 1M | +5% |
| EBITDA | DKK 521K | -2% |
| Net profit | DKK 400K | -2% |
| Total assets | DKK 1,5M | +14% |
| Equity | DKK 984K | +68% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 783 | 784 | 843 | 389 | 839 | 794 | 719 | 716 | 960 | 1.006 |
| Staff expenses | -729 | -745 | -792 | -247 | -682 | -716 | -682 | -701 | -427 | -485 |
| EBITDA | 55 | 39 | 50 | 142 | 157 | 78 | 37 | 16 | 533 | 521 |
| Depreciation & amort. | 24 | 26 | 27 | 9 | 31 | -23 | -6 | -8 | -5 | -5 |
| EBIT | 30 | 13 | 23 | 133 | 126 | 55 | 30 | 8 | 528 | 517 |
| Net financials | -11 | -12 | -8 | -4 | -11 | -11 | -18 | -14 | -4 | -4 |
| Profit before tax | 19 | 1 | 15 | 129 | 115 | 44 | 12 | -6 | 524 | 512 |
| Tax | 6 | -1 | 3 | 30 | 25 | 8 | 3 | -1 | 115 | 113 |
| Net profit | 13 | 2 | 12 | 98 | 90 | 36 | 10 | -5 | 408 | 400 |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 784 | 748 | 720 | 763 | 840 | 884 | 797 | 647 | 1.342 | 1.529 |
| Equity | 93 | 95 | 107 | 205 | 215 | 171 | 181 | 176 | 584 | 984 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 |
| Short-term debt | 689 | 652 | 611 | 557 | 625 | 713 | 616 | 471 | 748 | 545 |
| Total debt | 689 | 652 | 611 | 557 | 625 | 713 | 616 | 471 | 758 | 545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2012 | — | — |
NS Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAI HOLDING BRØNDERSLEV ApS | Company | 50.0% | 50.0% | 2014 |
N.B.A. BRØNDERSLEV HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
HUSET AGERBÆK A/S | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Agerbæk Iversen | Management | 0 companies |
| Nicolai Sthyr-Nielsen | Management | 0 companies |