| Revenue | DKK -1,3M | +243% |
| EBITDA | DKK -1,4M | +53% |
| Net profit | DKK -4,4M | +3% |
| Total assets | DKK 46,6M | +66% |
| Equity | DKK 21,3M | +415% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -1.678 | 1.625 | 328 | 1.304 | -196 | -296 | -378 | -1.299 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.678 | 1.625 | 328 | 1.304 | 2.640 | 11.070 | -2.895 | -1.361 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.678 | 1.625 | 328 | 1.304 | 2.640 | 11.070 | -2.895 | -1.361 |
| Net financials | -212 | -259 | -280 | -458 | -1.207 | -1.773 | -2.959 | -4.072 |
| Profit before tax | -1.890 | 1.366 | 49 | 846 | 1.433 | 9.297 | -5.854 | -5.434 |
| Tax | -416 | 300 | 11 | 186 | 315 | 2.045 | -1.288 | -1.020 |
| Net profit | -1.474 | 1.065 | 38 | 660 | 1.118 | 7.252 | -4.566 | -4.413 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 7.616 | 9.548 | 10.400 | 12.500 | 16.648 | 28.202 | 28.105 | 46.562 |
| Equity | -1.424 | -359 | -321 | 339 | 1.456 | 8.708 | 4.142 | 21.334 |
| Long-term debt | 0 | 0 | 0 | 0 | 5.364 | 4.942 | 0 | 21.848 |
| Short-term debt | 9.040 | 9.905 | 10.710 | 11.938 | 9.289 | 11.866 | 22.565 | 2.970 |
| Total debt | 9.040 | 9.905 | 10.710 | 11.938 | 14.653 | 16.808 | 22.565 | 24.818 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2017 | — | — |
JH Management | Management | 2017 | — | — |
AC Management | Management | 2022 | — | — |
JK Management | Management | 2022 | — | — |
TB Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Value Funds - Værløse C ApS | Company | 50.0% | 50.0% | 2025 |
Cousin & Co. ApS | Company | 25.0% | 50.0% | 2025 |
KRARUP ApS | Company | 25.0% | 0.0% | 2025 |
Jensen Gruppen A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten John Hjarsø | Management | 0 companies |
| Jens Hørby Jensen | Management | 0 companies |
| Anette Christine Krarup | Management | 0 companies |
| Jesper Krarup | Management | 0 companies |
| Thomas Birkedal | Management | 0 companies |
| Peter Emtekær Bygholm | Chairman | 0 companies |