| Revenue | DKK 3,3M | +20% |
| EBITDA | DKK 798K | +6% |
| Net profit | DKK 545K | +8% |
| Total assets | DKK 2,2M | -5% |
| Equity | DKK 1,1M | -15% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.488 | 1.594 | 1.478 | 1.311 | 1.387 | 1.856 | 2.010 | 2.834 | 3.825 | 2.982 | 2.787 | 3.333 |
| Staff expenses | -1.355 | -1.248 | -1.402 | -1.357 | -1.304 | -1.637 | -1.840 | -2.177 | -2.390 | -2.242 | -2.032 | -2.534 |
| EBITDA | 133 | 347 | 76 | -46 | 83 | 219 | 171 | 657 | 1.435 | 740 | 755 | 798 |
| Depreciation & amort. | 81 | 72 | 85 | 85 | -71 | -30 | -41 | -43 | -58 | -106 | -102 | -90 |
| EBIT | 52 | 274 | -9 | -131 | 13 | 189 | 130 | 614 | 1.377 | 634 | 654 | 708 |
| Net financials | -29 | -17 | -11 | -14 | -20 | -0 | -5 | -14 | -24 | -19 | -4 | -7 |
| Profit before tax | 24 | 257 | -20 | -145 | -7 | 188 | 125 | 600 | 1.353 | 615 | 650 | 701 |
| Tax | 6 | 63 | -4 | -31 | -1 | 42 | 27 | 133 | 299 | 135 | 143 | 155 |
| Net profit | 17 | 194 | -17 | -114 | -7 | 146 | 98 | 468 | 1.054 | 481 | 507 | 545 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.264 | 1.480 | 1.268 | 1.404 | 1.608 | 1.680 | 1.575 | 2.462 | 3.395 | 2.164 | 2.347 | 2.232 |
| Equity | 617 | 812 | 670 | 557 | 550 | 696 | 719 | 1.091 | 1.845 | 1.325 | 1.352 | 1.148 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 142 | 0 | 0 | 0 | 0 |
| Short-term debt | 646 | 667 | 598 | 847 | 1.058 | 977 | 793 | 1.190 | 1.489 | 753 | 909 | 989 |
| Total debt | 646 | 667 | 598 | 847 | 1.058 | 977 | 843 | 1.332 | 1.489 | 753 | 909 | 989 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Management | Management | 2018 | — | — |
JS Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AHH Hjørring Holding ApS | Company | 33.3% | 33.3% | 2024 |
MBS HOLDING AF 2005 ApS | Company | 33.3% | 33.3% | 2018 |
I. B. Nielsen Holding ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Boe Nielsen | Management | 0 companies |
| Jan Schielder Bjerg | Founder | 0 companies |
| Susanne Koch Christensen | Chairman | 0 companies |
| Morten Berg Simonsen | Chairman | 0 companies |
| Ahmed Hussein Hassan Al-Jader | Board of Directors | 0 companies |
| Kaj Meyer Christensen | Chairman | 0 companies |
| Annette Møller Nielsen | Board of Directors | 0 companies |