| Revenue | DKK 1,9M | -30% |
| EBITDA | DKK -427K | -194% |
| Net profit | DKK -451K | -237% |
| Total assets | DKK 5,7M | +10% |
| Equity | DKK 1,5M | -23% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.432 | 1.308 | 1.064 | 1.668 | 1.797 | 1.522 | 1.673 | 1.818 | 1.957 | 2.858 | 3.108 | 1.928 | 2.783 | 1.937 |
| Staff expenses | -1.424 | -1.263 | -1.264 | -1.327 | -1.429 | -1.452 | -1.488 | -1.450 | -1.430 | -1.682 | -1.980 | -2.165 | -2.329 | -2.364 |
| EBITDA | 8 | 45 | -200 | 341 | 368 | 70 | 185 | 369 | 527 | 1.177 | 1.128 | -238 | 454 | -427 |
| Depreciation & amort. | 28 | -13 | -16 | -16 | -2 | -0 | -0 | -0 | -1 | -9 | -0 | -0 | -0 | -0 |
| EBIT | -20 | 33 | -216 | 325 | 366 | 70 | 185 | 369 | 526 | 1.167 | 1.128 | -238 | 454 | -427 |
| Net financials | -16 | -4 | -15 | -23 | -41 | -28 | -38 | -42 | -31 | -8 | -19 | 160 | -31 | -42 |
| Profit before tax | -36 | 28 | -231 | 302 | 325 | 43 | 147 | 326 | 495 | 1.159 | 1.109 | -78 | 423 | -469 |
| Tax | -0 | -115 | -49 | 77 | 72 | 10 | 32 | 72 | 109 | 255 | 244 | -17 | 94 | -18 |
| Net profit | -36 | 143 | -181 | 225 | 253 | 33 | 115 | 255 | 386 | 904 | 865 | -61 | 329 | -451 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.257 | 2.784 | 2.603 | 3.044 | 3.677 | 3.678 | 4.134 | 4.345 | 4.545 | 4.706 | 5.654 | 5.141 | 5.165 | 5.699 |
| Equity | 473 | 616 | 434 | 659 | 912 | 945 | 1.060 | 1.315 | 1.701 | 1.605 | 1.720 | 1.659 | 1.988 | 1.537 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.784 | 2.169 | 2.169 | 2.385 | 2.764 | 2.733 | 3.074 | 3.030 | 2.844 | 3.101 | 3.931 | 3.482 | 3.177 | 4.162 |
| Total debt | 2.784 | 2.169 | 2.169 | 2.385 | 2.764 | 2.733 | 3.074 | 3.030 | 2.844 | 3.101 | 3.931 | 3.482 | 3.177 | 4.162 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 1976 | — | — |
OH Audit | Audit | 1976 | — | — |
KC Management | Management | 1976 | — | — |
RS Audit | Audit | 1976 | — | — |
JN Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JNC HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Margrethe Cornett | Management | 0 companies |
| Ole Højer Markussen | Audit | 0 companies |
| Knud Cornett | Management | 0 companies |
| Revision Syd I/S | Audit | 0 companies |
| Jørgen Nikolaj Cornett | Management | 0 companies |
| Jørgen Heinrich Friedrich Cornett | Board of Directors | 0 companies |
| Anna Marie Cornett | Board of Directors | 0 companies |