| Revenue | DKK 2,2M | +21% |
| EBITDA | DKK 2,2M | +21% |
| Net profit | DKK 1M | +44% |
| Total assets | DKK 13,2M | -3% |
| Equity | DKK 3,5M | +40% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 678 | 1.157 | 1.137 | 1.217 | 1.203 | 1.779 | 2.154 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 678 | 1.157 | 1.137 | 1.217 | 1.203 | 1.779 | 2.154 |
| Depreciation & amort. | -200 | -362 | -372 | -373 | -374 | -450 | -484 |
| EBIT | 478 | 795 | 765 | 844 | 829 | 1.329 | 1.669 |
| Net financials | -332 | -340 | -453 | 113 | -422 | -424 | -365 |
| Profit before tax | 146 | 455 | 312 | 957 | 408 | 905 | 1.305 |
| Tax | 32 | 100 | 69 | 218 | 90 | 199 | 287 |
| Net profit | 113 | 355 | 244 | 739 | 318 | 706 | 1.018 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 14.164 | 14.031 | 13.825 | 13.273 | 12.882 | 13.611 | 13.236 |
| Equity | 163 | 519 | 762 | 1.502 | 1.820 | 2.526 | 3.543 |
| Long-term debt | 13.074 | 7.397 | 12.396 | 10.952 | 10.401 | 10.094 | 8.533 |
| Short-term debt | 868 | 6.032 | 551 | 681 | 499 | 779 | 915 |
| Total debt | 13.942 | 13.429 | 12.946 | 11.633 | 10.899 | 10.872 | 9.448 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ISACAR Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Emil Stiedl | Management | 0 companies |
| Teddy Verner Borring | Board of Directors | 0 companies |
| Christina Borring | Chairman | 0 companies |