| Revenue | DKK 81,5M | +16% |
| EBITDA | DKK 67,4M | +10% |
| Net profit | DKK 6,1M | -9% |
| Total assets | DKK 432,7M | +12% |
| Equity | DKK 36,2M | +20% |
| Employees | 19 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.031 | 2.040 | 3.686 | 6.152 | 8.490 | 12.258 | 21.158 | 32.416 | 50.572 | 70.145 | 81.540 |
| Staff expenses | -33 | -0 | -98 | -223 | -759 | -1.260 | -2.773 | -4.395 | -5.782 | -7.584 | -8.943 |
| EBITDA | 998 | 2.040 | 3.588 | 5.929 | 7.731 | 10.998 | 18.385 | 26.377 | 42.388 | 61.101 | 67.429 |
| Depreciation & amort. | -186 | -468 | -1.115 | -2.403 | -4.100 | -4.213 | -10.048 | -15.627 | -26.032 | -35.257 | -44.647 |
| EBIT | 812 | 1.572 | 2.473 | 3.526 | 3.631 | 6.785 | 8.336 | 10.750 | 16.356 | 25.843 | 22.782 |
| Net financials | -81 | -214 | -390 | -555 | -723 | -1.344 | -2.093 | -4.196 | -11.050 | -17.227 | -14.924 |
| Profit before tax | 731 | 1.358 | 2.083 | 2.971 | 2.909 | 5.441 | 6.243 | 6.554 | 5.306 | 8.616 | 7.858 |
| Tax | 176 | 307 | 478 | 680 | 589 | 1.202 | 1.411 | 1.451 | 1.182 | 1.906 | 1.752 |
| Net profit | 556 | 1.051 | 1.604 | 2.290 | 2.319 | 4.238 | 4.832 | 5.104 | 4.124 | 6.710 | 6.106 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.238 | 8.485 | 13.605 | 24.040 | 32.366 | 62.706 | 110.242 | 196.745 | 283.240 | 387.644 | 432.651 |
| Equity | 811 | 1.862 | 3.466 | 5.653 | 7.772 | 9.531 | 14.113 | 19.217 | 23.340 | 30.050 | 36.156 |
| Long-term debt | 595 | 0 | 0 | 0 | 0 | 0 | 14.618 | 15.854 | 39.242 | 53.712 | 61.781 |
| Short-term debt | 1.630 | 6.141 | 9.178 | 16.746 | 22.363 | 50.409 | 77.106 | 154.840 | 211.770 | 292.549 | 321.458 |
| Total debt | 2.225 | 6.141 | 9.178 | 16.746 | 22.363 | 50.409 | 91.723 | 170.694 | 251.012 | 346.261 | 383.240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L.D.A. Holding ApS | Company | 50.0% | 50.0% | 2021 |
EQ1 A/S | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Joachim Windeballe Vingborg | Management | 0 companies |
| Michael Kronborg Styrishave | Board of Directors | 0 companies |
| Louise Dion Asp | Chairman | 0 companies |
| Lasse Dion Asp | Board of Directors | 0 companies |
| Jens Christian Svendsen | Board of Directors | 0 companies |
| Lars Kühnel | Board of Directors | 0 companies |