| Revenue | DKK 4,8M | -9% |
| EBITDA | DKK 148K | +6% |
| Net profit | DKK 28K | +57% |
| Total assets | DKK 2,3M | -22% |
| Equity | DKK 185K | -76% |
| Employees | 10 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.803 | 3.831 | 3.756 | 4.008 | 4.123 | 4.108 | 4.211 | 6.327 | 7.361 | 7.528 | 5.250 | 4.791 |
| Staff expenses | -2.038 | -2.329 | -3.075 | -2.987 | -3.359 | -3.617 | -3.802 | -5.001 | -5.859 | -6.861 | -5.110 | -4.642 |
| EBITDA | 765 | 1.501 | 681 | 1.021 | 764 | 491 | 410 | 1.326 | 1.502 | 667 | 140 | 148 |
| Depreciation & amort. | 105 | 163 | 159 | -203 | -116 | -83 | -64 | -204 | -176 | -150 | -67 | -64 |
| EBIT | 660 | 1.338 | 523 | 818 | 648 | 408 | 346 | 1.123 | 1.326 | 517 | 73 | 84 |
| Net financials | -24 | 0 | -3 | 7 | -3 | -1 | -4 | -7 | -9 | -1 | -25 | -18 |
| Profit before tax | 635 | 1.339 | 520 | 825 | 645 | 406 | 342 | 1.116 | 1.317 | 517 | 48 | 66 |
| Tax | 165 | 331 | 133 | 195 | 154 | 107 | 85 | 256 | 316 | 133 | 30 | 38 |
| Net profit | 470 | 1.008 | 387 | 630 | 491 | 300 | 256 | 860 | 1.001 | 384 | 18 | 28 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.474 | 4.508 | 3.116 | 3.498 | 2.788 | 2.410 | 3.213 | 3.951 | 3.600 | 2.847 | 3.009 | 2.335 |
| Equity | 550 | 1.459 | 1.446 | 1.775 | 1.492 | 1.300 | 756 | 844 | 1.085 | 969 | 763 | 185 |
| Long-term debt | 0 | 348 | 102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 922 | 2.702 | 1.568 | 1.722 | 1.296 | 1.110 | 2.457 | 3.107 | 2.515 | 1.879 | 2.247 | 2.151 |
| Total debt | 922 | 3.049 | 1.671 | 1.722 | 1.296 | 1.110 | 2.457 | 3.107 | 2.515 | 1.879 | 2.247 | 2.151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2024 | — | — |
JB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gejst Invest ApS | Company | 50.0% | 50.0% | 2013 |
Jakob Lauritsen Holding ApS | Company | 25.0% | 25.0% | 2021 |
Vienna Ventures ApS | Company | 10.0% | 10.0% | 2022 |
GEJST STUDIO ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Blæsberg Lauritsen | Management | 0 companies |
| Jesper Broberg Bang | Management | 0 companies |