| Revenue | DKK 683K | +5% |
| EBITDA | DKK 116K | -49% |
| Net profit | DKK 51K | -58% |
| Total assets | DKK 475K | +20% |
| Equity | DKK 201K | +34% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 240 | 258 | 243 | 323 | 350 | 333 | 348 | 466 | 342 | 650 | 683 |
| Staff expenses | -228 | -258 | -168 | -169 | -292 | -323 | -280 | -375 | -331 | -389 | -567 |
| EBITDA | 12 | 0 | 75 | 155 | 58 | 10 | 66 | 91 | 11 | 229 | 116 |
| Depreciation & amort. | -17 | -47 | -48 | -58 | -41 | -32 | -31 | -52 | -59 | -66 | -35 |
| EBIT | -5 | -47 | 27 | 97 | 17 | -22 | 35 | 40 | -48 | 163 | 80 |
| Net financials | -6 | -12 | -11 | -11 | -10 | -9 | -7 | -27 | -16 | -12 | -7 |
| Profit before tax | -11 | -59 | 16 | 86 | 7 | -31 | 28 | 13 | -64 | 150 | 73 |
| Tax | -2 | -12 | 4 | 20 | 3 | -6 | 7 | 7 | -14 | 29 | 22 |
| Net profit | -9 | -47 | 12 | 67 | 4 | -25 | 21 | 6 | -51 | 122 | 51 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 331 | 238 | 250 | 376 | 362 | 288 | 299 | 424 | 516 | 397 | 475 |
| Equity | 41 | -7 | 6 | 72 | 76 | 52 | 72 | 79 | 28 | 150 | 201 |
| Long-term debt | 0 | 0 | 0 | 12 | 0 | 0 | 1 | 76 | 32 | 18 | 18 |
| Short-term debt | 291 | 245 | 244 | 292 | 285 | 236 | 225 | 270 | 456 | 230 | 255 |
| Total debt | 291 | 245 | 244 | 303 | 285 | 236 | 226 | 345 | 488 | 248 | 272 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Johni Bill Jensen | Management | 0 companies |