| Revenue | DKK 26,8M | +43% |
| EBITDA | DKK 17,1M | +81% |
| Net profit | DKK 12,1M | +66% |
| Total assets | DKK 44,3M | +0% |
| Equity | DKK 18,5M | +38% |
| Employees | 16 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 13.304 | 12.027 | 20.119 | 43.787 | 26.131 | 19.570 | 18.759 | 26.756 |
| Staff expenses | -5.640 | -5.757 | -7.569 | -10.180 | -9.422 | -9.511 | -9.345 | -9.673 |
| EBITDA | 7.664 | 6.271 | 12.550 | 33.607 | 16.709 | 10.058 | 9.414 | 17.083 |
| Depreciation & amort. | -68 | -16 | -47 | -52 | -47 | -46 | -28 | -0 |
| EBIT | 7.596 | 6.255 | 12.503 | 33.555 | 16.663 | 10.012 | 9.386 | 17.083 |
| Net financials | -77 | 48 | -535 | -449 | -494 | -329 | 45 | -1.505 |
| Profit before tax | 7.518 | 6.303 | 11.967 | 33.106 | 16.169 | 9.684 | 9.431 | 15.578 |
| Tax | 1.690 | 1.421 | 2.656 | 7.327 | 3.643 | 2.163 | 2.159 | 3.506 |
| Net profit | 5.828 | 4.881 | 9.311 | 25.779 | 12.525 | 7.520 | 7.273 | 12.072 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 38.378 | 30.348 | 39.382 | 74.537 | 51.252 | 52.759 | 44.164 | 44.299 |
| Equity | 12.164 | 11.190 | 15.621 | 11.089 | 17.614 | 13.135 | 13.407 | 18.480 |
| Long-term debt | 0 | 212 | 656 | 14.000 | 4.000 | 9.000 | 4.000 | 0 |
| Short-term debt | 26.197 | 18.928 | 23.096 | 49.433 | 29.628 | 30.625 | 26.757 | 25.798 |
| Total debt | 26.197 | 19.140 | 23.752 | 63.433 | 33.628 | 39.625 | 30.757 | 25.798 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JI Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BERGSTEN HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
Arboretum Holding ApS | Company | 25.0% | 25.0% | 2021 |
Timberjack ApS | Company | 10.0% | 10.0% | 2021 |
J. Vogdrup Holding ApS | Company | 10.0% | 10.0% | 2019 |
| Individual | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Ipsen | Management | 0 companies |
| Jørgen Wenshøj | Chairman | 0 companies |
| Rikke Bergsten | Board of Directors | 0 companies |
| Morten Bergsten | Chairman | 0 companies |
| Peter Sylvest Andersen | Board of Directors | 0 companies |