| Revenue | DKK 28,5M | -19% |
| EBITDA | DKK 22,6M | -24% |
| Net profit | DKK 9,6M | -42% |
| Total assets | DKK 195,8M | +81% |
| Equity | DKK 70,3M | +68% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 13.665 | 23.296 | 41.400 | 35.290 | 28.467 |
| Staff expenses | -4.491 | -5.015 | -5.122 | -5.139 | -5.209 |
| EBITDA | 8.698 | 18.001 | 35.995 | 29.701 | 22.557 |
| Depreciation & amort. | -4.912 | -4.878 | -4.933 | -4.905 | -7.049 |
| EBIT | 3.786 | 13.123 | 31.062 | 24.796 | 15.509 |
| Net financials | 766 | -594 | -2.789 | -2.796 | -2.744 |
| Profit before tax | 4.552 | 12.529 | 28.274 | 22.000 | 12.765 |
| Tax | 458 | 2.321 | 6.045 | 5.338 | 3.179 |
| Net profit | 4.094 | 10.208 | 22.228 | 16.662 | 9.586 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 122.988 | 126.871 | 117.056 | 108.033 | 195.811 |
| Equity | 46.548 | 53.056 | 35.285 | 41.947 | 70.333 |
| Long-term debt | 62.180 | 59.041 | 61.504 | 56.166 | 112.057 |
| Short-term debt | 7.716 | 8.415 | 14.568 | 4.568 | 6.481 |
| Total debt | 69.896 | 67.456 | 76.071 | 60.734 | 118.537 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JB Management | Management | 2020 |
SR Management | Management | 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Chairman | 2020 | |
| Former (1) | ||
| Board of Directors | 2020 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2026 | |
| Company | 25–33.32% | 25–33.32% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Bøgild | Management | 0 companies |
| Simon Rehder Sørensen | Management | 0 companies |
| Jeanette Andersen | Board of Directors | 0 companies |
| Daniel Høj | Board of Directors | 0 companies |
| Karsten Skovgaard Lauridsen | Chairman | 0 companies |