| Revenue | DKK 2,6M | +5% |
| EBITDA | DKK 51K | +106% |
| Net profit | DKK -1,6M | +26% |
| Total assets | DKK 6,4M | +9% |
| Equity | DKK -3,5M | -56% |
| Employees | 8 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 273 | 826 | 1.623 | 1.194 | 788 | 2.427 | 2.557 |
| Staff expenses | -27 | -578 | -2.099 | -3.369 | -2.742 | -2.793 | -2.505 |
| EBITDA | 246 | 248 | -476 | -2.175 | -1.957 | -804 | 51 |
| Depreciation & amort. | -48 | -187 | -627 | -1.134 | -1.502 | -1.649 | -1.775 |
| EBIT | 198 | 60 | -1.103 | -3.309 | -3.459 | -2.453 | -1.724 |
| Net financials | -1 | -2 | -106 | -171 | -262 | -372 | -384 |
| Profit before tax | 198 | 58 | -1.209 | -3.480 | -3.721 | -2.825 | -2.107 |
| Tax | 44 | 17 | -442 | -878 | -812 | -633 | -494 |
| Net profit | 153 | 41 | -767 | -2.602 | -2.909 | -2.192 | -1.613 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.130 | 2.167 | 6.818 | 7.514 | 6.064 | 5.902 | 6.442 |
| Equity | 633 | 975 | 2.757 | 2.240 | -669 | -2.231 | -3.474 |
| Long-term debt | 0 | 0 | 2.058 | 3.689 | 3.944 | 3.654 | 4.672 |
| Short-term debt | 334 | 854 | 1.275 | 1.523 | 2.789 | 4.479 | 5.244 |
| Total debt | 334 | 854 | 3.333 | 5.211 | 6.734 | 8.133 | 9.916 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SLYFS Holding ApS | Company | 33.3% | 33.3% | 2025 |
5:15 ApS | Company | 10.0% | 10.0% | 2025 |
SKJÆRLUND HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
Carlsen Holding ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Fjordgård Skjærlund | Management | 0 companies |
| Christian Rank | Board of Directors | 0 companies |
| Christian Carlsen | Chairman | 0 companies |
| Mette Hybschmann | Board of Directors | 0 companies |
| Klaus Spärck Abel | Board of Directors | 0 companies |
| Ole Strange | Chairman | 0 companies |