| Revenue | DKK 811K | +461% |
| EBITDA | DKK 711K | +852% |
| Net profit | DKK 530K | +9937% |
| Total assets | DKK 1,3M | +794% |
| Equity | DKK 252K | +191% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 474 | 702 | 87 | 141 | 824 | 561 | 100 | -314 | 145 | 811 |
| Staff expenses | -378 | -163 | -352 | -120 | -453 | -401 | -151 | -50 | -70 | -100 |
| EBITDA | 96 | 539 | -266 | 21 | 371 | 161 | -51 | -415 | 75 | 711 |
| Depreciation & amort. | -2 | -4 | -4 | -21 | -31 | -29 | -39 | -39 | -19 | -8 |
| EBIT | 94 | 535 | -269 | -1 | 340 | 132 | -90 | -454 | 56 | 703 |
| Net financials | 7 | 8 | 4 | -15 | -14 | -7 | -21 | -19 | -47 | -19 |
| Profit before tax | 102 | 543 | -266 | -16 | 326 | 125 | -111 | -473 | 9 | 684 |
| Tax | 27 | 120 | -58 | -3 | 72 | 30 | -23 | -98 | 4 | 153 |
| Net profit | 75 | 423 | -208 | -13 | 253 | 96 | -88 | -375 | 5 | 530 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 358 | 917 | 175 | 292 | 754 | 745 | 713 | 398 | 145 | 1.295 |
| Equity | 75 | 498 | -157 | -170 | 84 | 179 | 92 | -284 | -278 | 252 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 364 | 397 | 135 | 700 |
| Short-term debt | 283 | 418 | 331 | 461 | 650 | 551 | 242 | 285 | 288 | 344 |
| Total debt | 283 | 418 | 331 | 461 | 650 | 551 | 607 | 681 | 423 | 1.043 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JJ75 HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Frøsig Johansen | Management | 0 companies |