| Revenue | DKK 3,7M | +23% |
| EBITDA | DKK 789K | +170% |
| Net profit | DKK 359K | +374% |
| Total assets | DKK 5,9M | +4% |
| Equity | DKK 5,5M | +7% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.021 | 2.780 | 3.091 | 2.526 | 4.285 | 3.762 | 6.224 | 5.656 | 3.222 | 2.973 | 3.660 |
| Staff expenses | -1.021 | -1.909 | -1.950 | -2.146 | -2.317 | -2.762 | -2.688 | -2.447 | -2.420 | -2.681 | -2.871 |
| EBITDA | 2.000 | 872 | 1.141 | 380 | 1.968 | 1.000 | 3.532 | 3.209 | 802 | 292 | 789 |
| Depreciation & amort. | -186 | -300 | -369 | -378 | -387 | -426 | -570 | -401 | -410 | -432 | -314 |
| EBIT | 1.814 | 571 | 772 | 2 | 1.581 | 574 | 2.962 | 2.808 | 392 | -140 | 475 |
| Net financials | -61 | -21 | -6 | -2 | -16 | -31 | -58 | -53 | -35 | -23 | -14 |
| Profit before tax | 1.752 | 550 | 766 | 0 | 1.565 | 543 | 2.904 | 2.755 | 357 | -164 | 461 |
| Tax | 416 | 126 | 168 | 0 | 344 | 120 | 644 | 597 | 81 | -33 | 102 |
| Net profit | 1.336 | 423 | 598 | -0 | 1.221 | 423 | 2.260 | 2.158 | 276 | -131 | 359 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.190 | 4.020 | 4.234 | 3.818 | 5.346 | 5.134 | 7.714 | 8.766 | 6.083 | 5.702 | 5.925 |
| Equity | 3.136 | 3.049 | 3.497 | 3.197 | 4.417 | 4.240 | 6.290 | 7.318 | 5.444 | 5.176 | 5.535 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 838 | 790 | 608 | 538 | 716 | 691 | 1.324 | 1.380 | 609 | 526 | 391 |
| Total debt | 838 | 790 | 608 | 538 | 716 | 691 | 1.324 | 1.380 | 609 | 526 | 391 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AXUM HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
HENGELST ApS | Company | 25.0% | 25.0% | 2021 |
ASEN-PI K/S | Company | 25.0% | 25.0% | 2023 |
Floanjo Holding ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Erik Schrøder | Chief Executive Officer | 0 companies |
| Poul Henrik Madsen | Board of Directors | 0 companies |
| Per Eld Ibsen | Chairman | 0 companies |
| Christopher Worsøe Ostenfeld | Board of Directors | 0 companies |