| Revenue | DKK 29,6M | +4% |
| EBITDA | DKK 2,5M | -42% |
| Net profit | DKK 2,4M | -37% |
| Total assets | DKK 21,9M | +15% |
| Equity | DKK 11,8M | +25% |
| Employees | 27 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 1.564 | 10.281 | 15.707 | 19.430 | 18.335 | 23.019 | 25.961 | 28.457 | 29.614 |
| Staff expenses | -552 | -1.498 | -2.887 | -4.031 | -4.316 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -637 | 66 | -815 | -1.625 | 3.171 | -23 | 3.117 | 3.642 | 4.341 | 2.500 |
| Depreciation & amort. | -124 | -467 | -1.026 | -1.834 | -1.870 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -761 | -401 | -1.841 | -3.459 | 1.301 | -23 | 3.117 | 3.642 | 4.341 | 2.500 |
| Net financials | -3 | -11 | 68 | 18 | 37 | 67 | 110 | 218 | 541 | 574 |
| Profit before tax | -764 | -412 | -1.773 | -3.441 | 1.337 | 44 | 3.227 | 3.860 | 4.882 | 3.074 |
| Tax | -166 | -91 | -390 | -757 | 296 | 12 | 715 | 856 | 1.087 | 682 |
| Net profit | -598 | -322 | -1.383 | -2.685 | 1.041 | 31 | 2.512 | 3.004 | 3.795 | 2.393 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.093 | 11.356 | 13.161 | 11.457 | 11.553 | 12.318 | 16.821 | 14.841 | 19.037 | 21.888 |
| Equity | 452 | 8.130 | 6.747 | 4.063 | 5.104 | 5.135 | 7.647 | 5.651 | 9.446 | 11.839 |
| Long-term debt | 1.072 | 1.951 | 3.453 | 5.113 | 4.367 | 4.622 | 5.367 | 5.750 | 5.763 | 6.600 |
| Short-term debt | 1.504 | 1.234 | 2.772 | 2.174 | 2.082 | 2.561 | 3.807 | 3.440 | 3.827 | 3.449 |
| Total debt | 2.576 | 3.185 | 6.225 | 7.287 | 6.449 | 7.183 | 9.173 | 9.190 | 9.590 | 10.049 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARBERGHUS A/S | Company | 100.0% | 100.0% | 2017 |
5TESTED ApS | Company | 20.0% | 20.0% | 2017 |
Manhattan Holding ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Duus-Larsen | Management | 0 companies |
| Erik David Thomasen | Board of Directors | 0 companies |
| Christian David Kielgast | Board of Directors | 0 companies |
| Mikkel Küster | Board of Directors | 0 companies |
| Andreas Just Karberg | Chairman | 0 companies |
| Kenneth Bisgaard | Board of Directors | 0 companies |
| Britt Alsing Christiansen | Board of Directors | 0 companies |
| Pia Elizabeth Remillard | Board of Directors | 0 companies |