| Revenue | DKK 600K | -13% |
| EBITDA | DKK 5,1M | +724% |
| Net profit | DKK 3,5M | +3743% |
| Total assets | DKK 22,2M | +20% |
| Equity | DKK 9,6M | +58% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 293 | 333 | 539 | 690 | 600 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.907 | 3.103 | 3.232 | 620 | 5.109 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -9 |
| EBIT | -4.907 | 3.103 | 3.232 | 620 | 5.099 |
| Net financials | -133 | -41 | -95 | -502 | -557 |
| Profit before tax | -5.041 | 3.062 | 3.137 | 118 | 4.542 |
| Tax | -1.109 | 674 | 690 | 26 | 999 |
| Net profit | -3.932 | 2.388 | 2.447 | 92 | 3.543 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 13.722 | 16.167 | 18.392 | 18.482 | 22.164 |
| Equity | 1.156 | 3.545 | 5.992 | 6.084 | 9.627 |
| Long-term debt | 11.838 | 11.629 | 11.496 | 11.392 | 11.242 |
| Short-term debt | 728 | 994 | 903 | 1.006 | 1.109 |
| Total debt | 12.566 | 12.623 | 12.400 | 12.398 | 12.350 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JR Management | Management | 2024 |
| Former (3) | ||
EL Management | Management | 2016 – 2019 |
JE Management | Management | 2021 – 2024 |
OW Management | Management | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2016 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Laurits Poulsen | Management | 0 companies |
| Jacob Elstrøm Toldbod | Management | 0 companies |
| Jens Rytter Andersen | Management | 0 companies |
| Ole Wagner | Management | 0 companies |
| Henning Lyngby Pedersen | Chairman | 0 companies |