| Revenue | DKK 97K | — |
| EBITDA | DKK 36K | +143% |
| Net profit | DKK 15,9M | +133% |
| Total assets | DKK 83M | +41% |
| Equity | DKK 74,3M | +26% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 16.137 | 4.543 | -144 | -105 | -200 | -79 | 7 | -53 | -108 | -65 | -74 | -83 | 36 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 16.137 | 4.543 | -144 | -105 | -200 | -79 | 7 | -53 | -108 | -65 | -74 | -83 | 36 |
| Net financials | -10.938 | -5.896 | 3.635 | 24.710 | 32.592 | 11.735 | -10.792 | -31.064 | 18.948 | 4.100 | -20.682 | -48.592 | 15.853 |
| Profit before tax | 5.199 | -1.353 | 3.491 | 24.605 | 32.392 | 11.656 | -10.785 | -31.117 | 18.840 | 4.035 | -20.756 | -48.675 | 15.889 |
| Tax | -0 | -18 | -34 | -29 | -44 | -17 | -0 | -7 | -0 | -0 | -0 | -35 | -34 |
| Net profit | 5.199 | -1.335 | 3.525 | 24.634 | 32.436 | 11.673 | -10.785 | -31.110 | 18.840 | 4.035 | -20.756 | -48.640 | 15.923 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 85.062 | 79.171 | 82.840 | 108.278 | 140.914 | 152.663 | 141.736 | 110.625 | 128.930 | 133.031 | 107.548 | 58.926 | 82.958 |
| Equity | 80.199 | 78.864 | 82.389 | 107.698 | 140.134 | 151.807 | 141.022 | 109.912 | 125.928 | 129.963 | 107.407 | 58.737 | 74.302 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.863 | 307 | 451 | 580 | 780 | 856 | 714 | 713 | 3.002 | 3.068 | 141 | 189 | 8.656 |
| Total debt | 4.863 | 307 | 451 | 580 | 780 | 856 | 714 | 713 | 3.002 | 3.068 | 141 | 189 | 8.656 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Founder | Founder | 2013 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MK Management | Management | 2016 | — | — |
KW Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AB Management | Management | 2019 | — | — |
RU Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JALSØE INVEST ApS | Company | 66.7% | 66.7% | 2023 |
VENDOR CO. AF APRIL 2013 ApS | Company | 25.0% | 25.0% | 2013 |
SAMBA FEEDER A/S | Company | 66.7% | 66.7% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Hjortshøj | Founder | 0 companies |
| Jeanette Aaen | Chief Executive Officer | 0 companies |
| Mattias Eric Almgren | Chief Executive Officer | 0 companies |
| Mikael Koch Jensen | Management | 0 companies |
| Kenneth Willenbrack Nørgaard | Chief Executive Officer | 0 companies |
| Anders Baltzer Thygesen | Management | 0 companies |
| Reto Utiger Sørensen | Management | 0 companies |
| Christian Jalsøe | Board of Directors | 0 companies |
| Karl Tommy Wikström | Board of Directors | 0 companies |
| Niels-Christian Worning | Board of Directors | 0 companies |
| Johan Gustaf Olof Bjurström | Board of Directors | 0 companies |
| Anders Jalsøe | Board of Directors | 0 companies |
| Jan Johan Kühl | Board of Directors | 0 companies |
| Sanna Mari Suvanto-Harsaae | Chairman | 0 companies |
| Peter Jalsøe | Chairman | 0 companies |