| Revenue | DKK 10M | +39% |
| EBITDA | DKK 182K | +44% |
| Net profit | DKK -113K | -30% |
| Total assets | DKK 3,3M | +22% |
| Equity | DKK 327K | -26% |
| Employees | 35 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.102 | 1.646 | 1.833 | 1.928 | 2.507 | 3.166 | 3.169 | 3.508 | 4.109 | 5.751 | 7.450 | 7.248 | 10.045 |
| Staff expenses | -1.119 | -1.602 | -1.857 | -1.973 | -2.251 | -2.790 | -2.986 | -3.203 | -3.906 | -5.084 | -7.134 | -7.102 | -9.863 |
| EBITDA | -17 | 43 | -24 | -45 | 257 | 376 | 184 | 305 | 203 | 667 | 316 | 127 | 182 |
| Depreciation & amort. | -96 | -115 | -134 | -139 | -103 | -117 | -113 | -105 | -106 | -186 | -187 | -146 | -196 |
| EBIT | -114 | -72 | -158 | -184 | 154 | 259 | 71 | 200 | 98 | 481 | 129 | -19 | -13 |
| Net financials | -43 | -48 | -55 | -55 | -59 | -49 | -39 | -45 | -58 | -30 | -51 | -88 | -118 |
| Profit before tax | -157 | -69 | -213 | -240 | 95 | 211 | 31 | 155 | 40 | 451 | 77 | -107 | -131 |
| Tax | -39 | 25 | -0 | -0 | -76 | 48 | 8 | 36 | 16 | 98 | 22 | -21 | -19 |
| Net profit | -118 | -95 | -213 | -240 | 171 | 162 | 23 | 119 | 24 | 352 | 56 | -87 | -113 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 873 | 939 | 927 | 754 | 980 | 1.154 | 1.120 | 1.233 | 2.053 | 3.093 | 2.518 | 2.725 | 3.316 |
| Equity | — | 70 | -142 | -382 | -211 | -49 | -25 | 94 | 118 | 470 | 526 | 439 | 327 |
| Long-term debt | 17 | 77 | 51 | 21 | 4 | 1 | 17 | 75 | 290 | 250 | 204 | 82 | 66 |
| Short-term debt | 668 | 792 | 1.018 | 1.114 | 1.188 | 1.202 | 1.146 | 1.052 | 1.626 | 2.323 | 1.716 | 2.153 | 2.891 |
| Total debt | 685 | 869 | 1.069 | 1.136 | 1.191 | 1.202 | 1.146 | 1.127 | 1.916 | 2.573 | 1.921 | 2.235 | 2.957 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
JAN AUDE HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Aude | Management | 0 companies |
| Kristel Esther Kristine Lundgren | Chairman | 0 companies |