| Revenue | DKK 4M | +10% |
| EBITDA | DKK 250K | -8% |
| Net profit | DKK 64K | -9% |
| Total assets | DKK 1,6M | -1% |
| Equity | DKK 755K | +9% |
| Employees | 8 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 354 | 647 | 826 | 961 | 1.272 | 1.158 | 987 | 800 | 3.692 | 3.644 | 3.995 |
| Staff expenses | -336 | -537 | -587 | -649 | -979 | -969 | -837 | -743 | -3.374 | -3.371 | -3.745 |
| EBITDA | 18 | 110 | 239 | 312 | 293 | 189 | 150 | 38 | 318 | 273 | 250 |
| Depreciation & amort. | -0 | -20 | -120 | -120 | -0 | -0 | -0 | -0 | -196 | -184 | -169 |
| EBIT | 18 | 90 | 119 | 192 | 293 | 189 | 150 | 38 | 122 | 89 | 80 |
| Net financials | -0 | 0 | 0 | 0 | -0 | 0 | -4 | -5 | -1 | 1 | 2 |
| Profit before tax | 18 | 90 | 119 | 192 | 293 | 189 | 146 | 33 | 121 | 90 | 82 |
| Tax | 4 | 20 | 26 | 42 | 64 | 42 | 32 | 7 | 27 | 19 | 18 |
| Net profit | 14 | 70 | 93 | 150 | 228 | 147 | 114 | 26 | 95 | 71 | 64 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 379 | 535 | 581 | 785 | 1.045 | 909 | 834 | 1.022 | 1.459 | 1.573 | 1.560 |
| Equity | 164 | 234 | 327 | 477 | 705 | 647 | 614 | 526 | 620 | 691 | 755 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 215 | 285 | 249 | 308 | 340 | 262 | 220 | 497 | 839 | 870 | 798 |
| Total debt | 215 | 285 | 249 | 308 | 340 | 262 | 220 | 497 | 839 | 870 | 798 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAJ MADSEN A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Andersen | Management | 0 companies |