| Revenue | DKK 1,2M | +187% |
| EBITDA | DKK 258K | +1245% |
| Net profit | DKK 194K | +1210% |
| Total assets | DKK 1,5M | +26% |
| Equity | DKK 1,2M | +20% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.457 | 1 | 613 | 197 | 86 | 456 | 553 | 258 | 234 | 246 | 335 | 402 | 1.153 |
| Staff expenses | -446 | -427 | -303 | -105 | -74 | -90 | -96 | -163 | -228 | -205 | -332 | -383 | -895 |
| EBITDA | 1.011 | -264 | 310 | 92 | -1 | 366 | 458 | 95 | 6 | 41 | 3 | 19 | 258 |
| Depreciation & amort. | -3 | -3 | -13 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.009 | -267 | 297 | 79 | -1 | 366 | 458 | 95 | 6 | 41 | 3 | 19 | 258 |
| Net financials | 4 | -2 | -0 | -0 | 0 | -1 | -7 | -2 | -4 | -3 | -1 | 0 | -5 |
| Profit before tax | 1.013 | -268 | 297 | 79 | -1 | 365 | 451 | 93 | 2 | 38 | 2 | 20 | 253 |
| Tax | 254 | 81 | 66 | 18 | 4 | 82 | 101 | 21 | 1 | 9 | 1 | 5 | 59 |
| Net profit | 758 | -349 | 231 | 61 | -5 | 284 | 350 | 72 | 1 | 29 | 2 | 15 | 194 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.345 | 312 | 477 | 277 | 284 | 1.400 | 1.309 | 1.375 | 1.267 | 1.340 | 1.302 | 1.212 | 1.523 |
| Equity | 838 | 49 | 280 | 211 | 206 | 490 | 840 | 912 | 913 | 942 | 944 | 958 | 1.152 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 506 | 263 | 198 | 66 | 78 | 910 | 469 | 464 | 354 | 398 | 358 | 254 | 370 |
| Total debt | 506 | 263 | 198 | 66 | 78 | 910 | 469 | 464 | 354 | 398 | 358 | 254 | 370 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JI Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ILSKOV HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Ilskov | Management | 0 companies |