| Revenue | DKK 1,3M | +115% |
| EBITDA | DKK 6M | +5% |
| Net profit | DKK 4M | +1% |
| Total assets | DKK 49,5M | +11% |
| Equity | DKK 27,6M | +17% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 462 | 634 | 886 | 343 | 224 | 869 | 479 | 601 | 1.292 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 462 | 634 | 886 | 343 | 7.364 | 3.156 | 479 | 5.715 | 6.006 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 11 | -11 | -11 | -11 | -18 |
| EBIT | 462 | 634 | 886 | 343 | 7.354 | 3.146 | 468 | 5.704 | 5.987 |
| Net financials | 2.463 | -93 | 5.602 | 2.308 | 7.165 | -118 | -278 | -592 | -839 |
| Profit before tax | 2.925 | 541 | 6.488 | 2.651 | 7.270 | 3.028 | 190 | 5.112 | 5.149 |
| Tax | 93 | 119 | 219 | 68 | 1.595 | 503 | 205 | 1.132 | 1.133 |
| Net profit | 2.831 | 422 | 6.269 | 2.583 | 5.675 | 2.525 | -15 | 3.981 | 4.016 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.544 | 12.883 | 29.295 | 30.473 | 37.083 | 39.634 | 39.531 | 44.569 | 49.475 |
| Equity | 3.331 | 3.753 | 10.022 | 12.605 | 15.898 | 18.423 | 18.408 | 23.600 | 27.616 |
| Long-term debt | 0 | 5.719 | 6.947 | 13.789 | 12.841 | 13.285 | 13.291 | 13.291 | 13.436 |
| Short-term debt | 9.213 | 3.411 | 12.326 | 4.080 | 4.368 | 3.447 | 3.349 | 2.072 | 1.782 |
| Total debt | 9.213 | 9.130 | 19.273 | 17.869 | 17.208 | 16.732 | 16.640 | 15.363 | 15.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GYNGER OG KARRUSELLER ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Frederik Hostrup-Henriksen | Chief Executive Officer | 0 companies |
| Morten Løw | Chairman | 0 companies |
| Julie Wagner Hostrup-Henriksen | Board of Directors | 0 companies |