| Revenue | DKK 4,9M | +6% |
| EBITDA | DKK 1,6M | -10% |
| Net profit | DKK 787K | -27% |
| Total assets | DKK 12,4M | -11% |
| Equity | DKK 6,8M | -21% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.155 | 1.186 | 625 | 3.975 | 6.619 | 12.085 | 3.064 | 2.010 | 4.026 | 8.566 | 4.638 | 4.915 |
| Staff expenses | -3 | -51 | -3 | -1.811 | -4.114 | -6.484 | -2.991 | -2.291 | -2.691 | -3.421 | -2.886 | -3.029 |
| EBITDA | 191 | 35 | 83 | 2.164 | 2.505 | 5.597 | -444 | -1.010 | 1.236 | 5.146 | 1.752 | 1.582 |
| Depreciation & amort. | -33 | -55 | -55 | -19 | -147 | -321 | -753 | -234 | -409 | -633 | -370 | -541 |
| EBIT | 159 | -19 | 28 | 2.145 | 2.358 | 5.276 | -1.197 | -1.244 | 826 | 4.513 | 1.382 | 1.041 |
| Net financials | -4 | -3 | -2 | -4 | -51 | -71 | -86 | 18 | 77 | 29 | 9 | 6 |
| Profit before tax | 155 | -23 | 26 | 2.141 | 2.307 | 5.206 | -1.283 | -1.226 | 903 | 4.541 | 1.392 | 1.047 |
| Tax | 36 | -1 | 14 | 484 | 526 | 1.138 | -152 | -40 | 208 | 1.043 | 319 | 260 |
| Net profit | 119 | -21 | 12 | 1.657 | 1.781 | 4.067 | -1.131 | -1.186 | 695 | 3.498 | 1.073 | 787 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 473 | 353 | 364 | 9.242 | 6.046 | 10.539 | 7.865 | 5.076 | 6.703 | 17.099 | 13.915 | 12.384 |
| Equity | 199 | 178 | 190 | 1.848 | 3.629 | 7.697 | 4.566 | 3.380 | 4.075 | 7.573 | 8.646 | 6.833 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89 | 0 | 0 | 0 |
| Short-term debt | 274 | 175 | 173 | 7.394 | 2.391 | 2.799 | 3.299 | 1.697 | 2.539 | 9.526 | 5.269 | 5.550 |
| Total debt | 274 | 175 | 173 | 7.394 | 2.391 | 2.799 | 3.299 | 1.697 | 2.628 | 9.526 | 5.269 | 5.550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
4700 Holding ApS | Company | 50.0% | 50.0% | 2023 |
S. Storm Holding ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jim Rasmussen Holse | Management | 0 companies |
| Steffen Storm Hansen | Chairman | 0 companies |
| Bjarne Boje Jensen | Board of Directors | 0 companies |