| Revenue | DKK 9,4M | +127% |
| EBITDA | DKK 5,7M | +290% |
| Net profit | DKK 4,2M | +229% |
| Total assets | DKK 8M | +80% |
| Equity | DKK 5,3M | +150% |
| Employees | 14 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 615 | -267 | 1.392 | 92 | 4.152 | 9.426 |
| Staff expenses | -0 | -0 | -0 | -0 | -2.687 | -3.716 |
| EBITDA | 289 | -535 | 1.074 | -258 | 1.466 | 5.710 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -106 | -346 |
| EBIT | 289 | -535 | 1.074 | -258 | 1.359 | 5.363 |
| Net financials | -19 | -18 | -27 | -25 | 224 | 13 |
| Profit before tax | 270 | -553 | 1.047 | -283 | 1.583 | 5.376 |
| Tax | 64 | -118 | 237 | -54 | 310 | 1.185 |
| Net profit | 206 | -435 | 810 | -229 | 1.273 | 4.191 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 2.165 | 2.576 | 2.973 | 1.965 | 4.426 | 7.976 |
| Equity | 706 | 271 | 1.081 | 852 | 2.125 | 5.316 |
| Long-term debt | 0 | 0 | 0 | 0 | 312 | 1.244 |
| Short-term debt | 1.405 | 2.284 | 1.798 | 1.050 | 1.927 | 1.413 |
| Total debt | 1.405 | 2.284 | 1.798 | 1.050 | 2.239 | 2.657 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2022 | — | — |
JB Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flexi Group ApS | Company | 50.0% | 50.0% | 2023 |
J.B. Sørensen Holding ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |
| Jannick Bo Sørensen | Management | 0 companies |
| Kennet Rand | Board of Directors | 0 companies |
| Jan Aabjerg Andersen | Board of Directors | 0 companies |
| Simon Gamskær Agergaard | Chairman | 0 companies |