| Revenue | DKK 2,1M | +4% |
| EBITDA | DKK 386K | +841% |
| Net profit | DKK 266K | +359% |
| Total assets | DKK 1,3M | -19% |
| Equity | DKK 766K | +53% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.631 | 2.581 | 2.600 | 1.991 | 2.080 |
| Staff expenses | -1.844 | -2.178 | -2.099 | -2.043 | -1.695 |
| EBITDA | 787 | 404 | 501 | -52 | 386 |
| Depreciation & amort. | -120 | -103 | -103 | -54 | -33 |
| EBIT | 668 | 301 | 398 | -106 | 352 |
| Net financials | -8 | -9 | -7 | -15 | -11 |
| Profit before tax | 660 | 292 | 391 | -121 | 342 |
| Tax | 147 | 65 | 87 | -18 | 75 |
| Net profit | 513 | 227 | 304 | -103 | 266 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.299 | 1.605 | 2.050 | 1.652 | 1.343 |
| Equity | 922 | 899 | 1.003 | 500 | 766 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.333 | 706 | 1.047 | 1.152 | 577 |
| Total debt | 1.333 | 706 | 1.047 | 1.152 | 577 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JV Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2019 | |
| Former (1) | ||
| Chairman | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Voersaa Nielsen | Management | 0 companies |
| Anette Voersaa Larsen | Board of Directors | 0 companies |
| Marie Voersaa Nielsen | Board of Directors | 0 companies |
| Bent Brønden Petersen | Chairman | 0 companies |