| Revenue | DKK 8,8M | +33% |
| EBITDA | DKK 1,6M | +95% |
| Net profit | DKK -442K | -2591% |
| Total assets | DKK 5,7M | -18% |
| Equity | DKK 995K | -24% |
| Employees | 19 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -779 | -409 | 1.067 | 880 | 1.396 | 2.354 | 6.627 | 8.806 |
| Staff expenses | -632 | -1.102 | -1.275 | -1.455 | -2.036 | -2.967 | -5.808 | -7.209 |
| EBITDA | -1.412 | -1.510 | -208 | -576 | -639 | -612 | 819 | 1.597 |
| Depreciation & amort. | -14 | -13 | -13 | -13 | -12 | -0 | -917 | -1.806 |
| EBIT | -1.426 | -1.523 | -221 | -589 | -651 | -612 | -99 | -209 |
| Net financials | -20 | -126 | -160 | -175 | 767 | -18 | -151 | -233 |
| Profit before tax | -1.445 | -1.649 | -381 | -763 | 116 | -630 | -249 | -442 |
| Tax | -249 | -294 | -88 | -167 | -2 | -138 | -267 | -0 |
| Net profit | -1.196 | -1.356 | -293 | -596 | 117 | -493 | 18 | -442 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 875 | 427 | 1.442 | 1.132 | 2.693 | 4.041 | 6.941 | 5.697 |
| Equity | -296 | -1.652 | -845 | -1.442 | 2.176 | 1.683 | 1.316 | 995 |
| Long-term debt | 1.018 | 1.943 | 2.099 | 2.267 | 0 | 14 | 14 | 15 |
| Short-term debt | 152 | 136 | 189 | 307 | 517 | 1.904 | 4.621 | 3.818 |
| Total debt | 1.171 | 2.079 | 2.287 | 2.574 | 517 | 1.917 | 4.635 | 3.833 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JUUL HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
SJEBS HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
WILKENS HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Mønster | Chief Executive Officer | 0 companies |
| Jens Kristian Damsgaard | Chief Executive Officer | 0 companies |
| Jens Cortsen | Chief Executive Officer | 0 companies |
| Søren Michael Juul Jørgensen | Board of Directors | 0 companies |
| Lenna Maria Boe Broberg | Board of Directors | 0 companies |
| Peter Madsen | Board of Directors | 0 companies |
| Michael Nørregaard Wilkens | Chairman | 0 companies |