| Revenue | DKK 5,3M | +19% |
| EBITDA | DKK 396K | -30% |
| Net profit | DKK 232K | -39% |
| Total assets | DKK 2,3M | +21% |
| Equity | DKK 573K | -11% |
| Employees | 9 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.206 | 919 | 1.823 | 2.591 | 3.470 | 3.767 | 4.402 | 4.456 | 5.304 |
| Staff expenses | -741 | -811 | -1.413 | -2.489 | -2.790 | -3.389 | -4.061 | -3.888 | -4.908 |
| EBITDA | 466 | 108 | 410 | 103 | 680 | 377 | 340 | 568 | 396 |
| Depreciation & amort. | -6 | -16 | -33 | -34 | -44 | -52 | -50 | -49 | -55 |
| EBIT | 460 | 92 | 377 | 69 | 637 | 325 | 290 | 519 | 341 |
| Net financials | -0 | -3 | -3 | -1 | -5 | -20 | -35 | -27 | -37 |
| Profit before tax | 459 | 89 | 374 | 67 | 632 | 305 | 255 | 492 | 304 |
| Tax | 103 | 20 | 84 | 16 | 141 | 69 | 58 | 110 | 72 |
| Net profit | 357 | 68 | 290 | 52 | 491 | 236 | 197 | 382 | 232 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 713 | 334 | 788 | 1.192 | 2.181 | 1.932 | 1.724 | 1.870 | 2.254 |
| Equity | 362 | 120 | 341 | 284 | 575 | 412 | 259 | 641 | 573 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 351 | 213 | 447 | 908 | 1.605 | 1.520 | 1.465 | 1.229 | 1.681 |
| Total debt | 351 | 213 | 447 | 908 | 1.605 | 1.520 | 1.465 | 1.229 | 1.681 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ByLighthouse Financing ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Frost | Management | 0 companies |
| Ole Johannes Teglgaard | Board of Directors | 0 companies |
| Bethina Salina Serrani | Chairman | 0 companies |