| Revenue | DKK 9M | -13% |
| EBITDA | DKK 1,1M | -41% |
| Net profit | DKK 527K | -49% |
| Total assets | DKK 6,5M | -6% |
| Equity | DKK 2,5M | +1% |
| Employees | 18 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 4.276 | 6.264 | 6.942 | 7.287 | 10.328 | 10.316 | 8.971 |
| Staff expenses | -2.955 | -5.370 | -6.253 | -6.297 | -7.999 | -8.532 | -7.921 |
| EBITDA | 1.322 | 894 | 689 | 989 | 2.324 | 1.784 | 1.051 |
| Depreciation & amort. | -203 | -205 | -245 | -362 | -357 | -429 | -324 |
| EBIT | 1.119 | 689 | 444 | 627 | 1.967 | 1.354 | 727 |
| Net financials | -115 | -5 | -62 | -102 | -67 | -34 | -43 |
| Profit before tax | 1.004 | 684 | 382 | 525 | 1.900 | 1.321 | 683 |
| Tax | 221 | 221 | 75 | 114 | 420 | 297 | 156 |
| Net profit | 783 | 463 | 308 | 411 | 1.480 | 1.024 | 527 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.278 | 5.264 | 6.100 | 5.439 | 7.481 | 6.947 | 6.497 |
| Equity | 833 | 1.296 | 604 | 1.015 | 2.495 | 2.519 | 2.546 |
| Long-term debt | 1.203 | 859 | 492 | 329 | 438 | 318 | 150 |
| Short-term debt | 1.238 | 3.099 | 4.984 | 4.080 | 4.548 | 4.110 | 3.801 |
| Total debt | 2.441 | 3.958 | 5.476 | 4.408 | 4.986 | 4.428 | 3.951 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JM Odsherred Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| John Eric Madsen | Management | 0 companies |