| Revenue | DKK 1,8M | +0% |
| EBITDA | DKK 272K | +84% |
| Net profit | DKK 113K | +3933% |
| Total assets | DKK 1,9M | -16% |
| Equity | DKK 216K | +110% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -22 | -3 | 58 | 740 | 1.173 | 2.089 | 2.413 | 1.516 | 1.812 | 1.817 | 1.814 |
| Staff expenses | -0 | -0 | -0 | -233 | -598 | -867 | -1.579 | -1.900 | -1.762 | -1.642 | -1.643 | -1.542 |
| EBITDA | 5 | -22 | -3 | -175 | 141 | 306 | 510 | 513 | -247 | 162 | 148 | 272 |
| Depreciation & amort. | -0 | -92 | -0 | -10 | -65 | -98 | -101 | -92 | -87 | -54 | -25 | -22 |
| EBIT | 5 | -114 | -3 | -185 | 76 | 208 | 408 | 421 | -334 | 108 | 123 | 250 |
| Net financials | -3 | -3 | -3 | -16 | -62 | -26 | -27 | -128 | -97 | -152 | -116 | -100 |
| Profit before tax | 8 | -117 | -7 | -202 | 15 | 181 | 381 | 293 | -431 | -44 | 7 | 150 |
| Tax | -0 | -0 | -0 | -73 | 12 | 40 | 85 | 66 | -85 | 1 | 4 | 37 |
| Net profit | 8 | -117 | -7 | -129 | 3 | 141 | 296 | 227 | -346 | -45 | 3 | 113 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 104 | 11 | 8 | 549 | 819 | 1.263 | 2.100 | 2.415 | 1.928 | 1.930 | 2.278 | 1.903 |
| Equity | 42 | -75 | -82 | -176 | -173 | -32 | 264 | 491 | 145 | 100 | 103 | 216 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 62 | 86 | 90 | 725 | 986 | 1.273 | 1.826 | 1.924 | 1.783 | 1.829 | 2.175 | 1.686 |
| Total debt | 62 | 86 | 90 | 725 | 986 | 1.273 | 1.826 | 1.924 | 1.783 | 1.829 | 2.175 | 1.686 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2014 | — | — |
GS Management | Management | 2017 | — | — |
FO Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMMAG Holding ApS | Company | 66.7% | 66.7% | 2022 |
ANDERS B. JEPSEN, HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
SBO Factory ApS | Company | 20.0% | 20.0% | 2022 |
FRANK OLESEN ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Kjær Andersen | Management | 0 companies |
| Glenn Schøn Hansen | Management | 0 companies |
| Frank Olesen | Management | 0 companies |
| Bjarke Pihl Bovbjerg | Board of Directors | 0 companies |
| Anders Boysen Jepsen | Board of Directors | 0 companies |