| Revenue | DKK 6,7M | +18% |
| EBITDA | DKK 1,6M | -7% |
| Net profit | DKK 1,2M | +4% |
| Total assets | DKK 7,1M | +22% |
| Equity | DKK 5,9M | +27% |
| Employees | 33 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.239 | 3.147 | 3.528 | 4.203 | 4.939 | 4.488 | 5.651 | 6.681 |
| Staff expenses | -1.740 | -2.375 | -2.850 | -2.955 | -3.218 | -3.859 | -3.897 | -5.052 |
| EBITDA | 499 | 772 | 678 | 1.247 | 1.721 | 630 | 1.754 | 1.629 |
| Depreciation & amort. | -312 | -443 | -384 | -385 | -401 | -418 | -363 | -237 |
| EBIT | 188 | 329 | 294 | 863 | 1.320 | 212 | 1.391 | 1.392 |
| Net financials | 0 | -8 | -3 | 2 | 17 | 59 | 150 | 217 |
| Profit before tax | 188 | 320 | 291 | 865 | 1.337 | 271 | 1.541 | 1.609 |
| Tax | 41 | 71 | 65 | 190 | 294 | 61 | 340 | 365 |
| Net profit | 146 | 249 | 226 | 674 | 1.043 | 210 | 1.200 | 1.245 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.451 | 3.338 | 3.214 | 3.612 | 4.361 | 4.790 | 5.787 | 7.079 |
| Equity | 2.045 | 2.294 | 2.520 | 2.212 | 3.255 | 3.465 | 4.665 | 5.910 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 447 | 0 | 0 |
| Short-term debt | 366 | 945 | 585 | 1.293 | 999 | 814 | 1.090 | 1.169 |
| Total debt | 366 | 945 | 585 | 1.293 | 999 | 1.261 | 1.090 | 1.169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2016 | — | — |
CI Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Isbilen Holding ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Benzer Pedersen | Management | 0 companies |
| Ceyhun Isbilen | Management | 0 companies |