| Revenue | DKK 3,6M | +137% |
| EBITDA | DKK 2M | +2720% |
| Net profit | DKK 1,4M | +737% |
| Total assets | DKK 999K | -41% |
| Equity | DKK 233K | +110% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.004 | 3.544 | 2.935 | 1.606 | 830 | 1.977 | 1.881 | 1.450 | 1.229 | 1.507 | 3.573 |
| Staff expenses | -2.898 | -4.191 | -3.556 | -2.539 | -2.979 | -2.895 | -1.861 | -1.350 | -1.193 | -1.438 | -1.621 |
| EBITDA | 107 | -646 | -621 | -932 | -2.149 | -918 | 20 | 101 | 36 | 69 | 1.952 |
| Depreciation & amort. | 191 | 449 | -647 | -658 | -682 | -1.292 | -132 | -126 | -187 | -177 | -116 |
| EBIT | -84 | -1.096 | -1.268 | -1.590 | -2.831 | -2.210 | -113 | -25 | -151 | -108 | 1.836 |
| Net financials | -15 | -68 | -47 | 19 | -38 | -61 | -59 | -103 | -129 | -97 | -9 |
| Profit before tax | -100 | -1.164 | -1.315 | -1.571 | -2.869 | -2.271 | -172 | -128 | -280 | -205 | 1.827 |
| Tax | -23 | -278 | -274 | -341 | -624 | -494 | -33 | 110 | -229 | 19 | 402 |
| Net profit | -76 | -886 | -1.041 | -1.230 | -2.245 | -1.777 | -139 | -238 | -51 | -224 | 1.425 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.820 | 2.186 | 2.212 | 3.088 | 3.335 | 2.276 | 2.163 | 2.145 | 1.994 | 1.706 | 999 |
| Equity | 424 | -463 | 1.127 | 1.797 | 152 | -1.625 | -1.764 | -2.002 | -2.053 | -2.277 | 233 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 136 | 129 | 2.825 | 3.317 | 132 |
| Short-term debt | 1.315 | 2.554 | 1.085 | 1.292 | 3.183 | 3.902 | 3.790 | 4.019 | 1.222 | 667 | 634 |
| Total debt | 1.315 | 2.554 | 1.085 | 1.292 | 3.183 | 3.902 | 3.927 | 4.148 | 4.047 | 3.984 | 765 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
JSL MANAGEMENT ApS | Company | 50.0% | 50.0% | 2018 |
Frela Handel ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Tor Johnny Flaa | Management | 0 companies |
| Christian Gram Arndt | Board of Directors | 0 companies |
| Lars Martens Clausen | Board of Directors | 0 companies |
| Ole Juul Jørgensen | Board of Directors | 0 companies |
| Michael Roschmann Skovgaard | Chairman | 0 companies |
| Tore Hugo Sundbäck | Chairman | 0 companies |
| Thomas Sundbäck | Board of Directors | 0 companies |
| Frederik Thorø Jacobsen | Board of Directors | 0 companies |
| Kenni Foldager | Chairman | 0 companies |
| Jonas Hellandsjø Gjøen | Chairman | 0 companies |
| Jesper Sehested Lund | Chairman | 0 companies |
| Carl Frederik Mads Anesen Scheibel | Board of Directors | 0 companies |
| Fredrik Sundbäck | Board of Directors | 0 companies |
| Alfred Heintze | Board of Directors | 0 companies |
| Roy John Drummond Kilpatrick | Board of Directors | 0 companies |
| Lars Schilling Jacobsen | Chairman | 0 companies |