| Revenue | DKK 17K | -100% |
| EBITDA | DKK -25K | +100% |
| Net profit | DKK 15K | -100% |
| Total assets | DKK 1,4M | -100% |
| Equity | DKK 1,2M | -100% |
| Employees | 26 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.524 | 7.991 | 14.238 | 9.569 | 17 |
| Staff expenses | -6.904 | -10.741 | -15.314 | -19.071 | -19 |
| EBITDA | -11.062 | -13.985 | -18.320 | -22.208 | -25 |
| Depreciation & amort. | -628 | -0 | -597 | -57 | -0 |
| EBIT | -11.690 | -13.985 | -18.917 | -22.265 | -25 |
| Net financials | 25.783 | 117.411 | 116.432 | 66.841 | 37 |
| Profit before tax | 14.093 | 103.426 | 97.515 | 44.576 | 12 |
| Tax | -99.136 | 5.719 | 614 | -1.376 | -3 |
| Net profit | 113.229 | 97.707 | 96.901 | 45.952 | 15 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 386.837 | 707.933 | 989.071 | 1.446.647 | 1.385 |
| Equity | 364.170 | 564.238 | 719.415 | 1.119.134 | 1.163 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 21.463 | 140.494 | 260.471 | 311.929 | 199 |
| Total debt | 21.463 | 140.494 | 260.471 | 311.929 | 199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NRGi Holding A/S | Company | 50.0% | 50.0% | 2021 |
SAMEJI K/S | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Bundgaard | Management | 0 companies |
| Lars Kruse | Board of Directors | 0 companies |
| Jacob Vittrup | Chairman | 0 companies |
| Jacob Ehlerth Jørgensen | Board of Directors | 0 companies |
| Wilhelm Nymann Haugstrup Pedersen | Board of Directors | 0 companies |
| Torbjørn Lange | Board of Directors | 0 companies |
| Morten Bryder Pedersen | Board of Directors | 0 companies |