| Revenue | DKK 9,3M | +0% |
| EBITDA | DKK 3,4M | -18% |
| Net profit | DKK 481K | -62% |
| Total assets | DKK 10,6M | +1% |
| Equity | DKK 4,6M | +12% |
| Employees | 10 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.122 | 2.486 | 3.414 | 4.559 | 5.178 | 5.281 | 7.805 | 8.186 | 9.255 | 9.296 |
| Staff expenses | -0 | -571 | -765 | -873 | -3.736 | -7.008 | -4.945 | -4.327 | -5.109 | -5.910 |
| EBITDA | 953 | 1.674 | 2.505 | 3.551 | 1.442 | -1.726 | 2.861 | 3.859 | 4.146 | 3.386 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -122 | -631 | -1.194 | -1.848 | -2.398 | -2.841 |
| EBIT | 953 | 1.674 | 2.505 | 3.551 | 1.321 | -2.357 | 1.667 | 2.011 | 1.747 | 545 |
| Net financials | 0 | -4 | -6 | -25 | -39 | -28 | -68 | -78 | -140 | -75 |
| Profit before tax | 953 | 1.670 | 2.499 | 3.525 | 1.282 | -2.385 | 1.599 | 1.932 | 1.607 | 620 |
| Tax | 213 | 377 | 552 | 779 | 285 | -521 | 362 | 425 | 356 | 140 |
| Net profit | 740 | 1.294 | 1.946 | 2.747 | 997 | -1.864 | 1.237 | 1.507 | 1.251 | 481 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.202 | 4.019 | 4.298 | 7.569 | 5.274 | 6.078 | 8.443 | 9.223 | 10.574 | 10.639 |
| Equity | 790 | 2.084 | 1.830 | 4.577 | 1.997 | 133 | 1.370 | 2.877 | 4.128 | 4.609 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.237 | 1.688 | 1.729 | 1.592 | 1.102 |
| Short-term debt | 1.412 | 1.935 | 2.467 | 2.991 | 3.228 | 4.708 | 5.386 | 4.393 | 4.691 | 4.759 |
| Total debt | 1.412 | 1.935 | 2.467 | 2.991 | 3.228 | 5.945 | 7.074 | 6.121 | 6.282 | 5.861 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2024 | — | — |
TE Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
JSJ HOLDING KØBENHAVN ApS | Company | 25.0% | 25.0% | 2019 |
K.A.E. HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bøgh Grejsmark | Management | 0 companies |
| Thomas Egelund | Management | 0 companies |
| Derk Hidde Jan van der Woude | Board of Directors | 0 companies |
| Bart Pius Sebastiaan van Muijen | Chairman | 0 companies |
| Jens Slott Johansen | Chairman | 0 companies |