| Revenue | DKK 1,1M | +71% |
| EBITDA | DKK -478K | +10% |
| Net profit | DKK 511K | +14% |
| Total assets | DKK 1,2M | +129% |
| Equity | DKK 661K | +339% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -872 | 747 | — | 349 | 654 | 438 | 497 | 414 | 604 | 552 | 984 | 1.276 | 659 | 1.129 |
| Staff expenses | -1.029 | -831 | -507 | -608 | -742 | -521 | -459 | -388 | -552 | -438 | -428 | -774 | -761 | -1.607 |
| EBITDA | 237 | -85 | 279 | -259 | -87 | -83 | 39 | 27 | 51 | 113 | 555 | 502 | -532 | -478 |
| Depreciation & amort. | -40 | -35 | -52 | -44 | -29 | -27 | -33 | -34 | -31 | -31 | -28 | -12 | -6 | -5 |
| EBIT | 197 | -120 | 227 | -303 | -116 | -110 | 5 | -8 | 20 | 82 | 527 | 490 | -538 | -483 |
| Net financials | -388 | -5 | 114 | 249 | 2.550 | -9 | -7 | -58 | -61 | -59 | -52 | -25 | 986 | 994 |
| Profit before tax | 3 | -124 | 341 | -55 | 2.434 | -119 | -1 | -66 | -40 | 23 | 475 | 464 | 448 | 511 |
| Tax | 73 | -25 | 81 | -3 | -36 | -17 | -0 | 635 | 648 | -5 | -0 | -0 | -0 | -0 |
| Net profit | -70 | -99 | 260 | -52 | 2.470 | -102 | -1 | -702 | -688 | 28 | 475 | 464 | 448 | 511 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -4.225 | 3.857 | 3.258 | 3.325 | 3.086 | 2.572 | 2.571 | 1.290 | 265 | 289 | 270 | 453 | 512 | 1.174 |
| Equity | 1.518 | -1.514 | -1.200 | -1.252 | 228 | 126 | 125 | -577 | -1.265 | -1.237 | -762 | -297 | 151 | 661 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 478 | 428 | 229 | 152 | 30 | 0 |
| Short-term debt | -5.744 | 5.370 | 4.458 | 4.577 | 2.858 | 2.446 | 2.447 | 1.867 | 1.047 | 1.099 | 802 | 599 | 332 | 512 |
| Total debt | -5.744 | 5.370 | 4.458 | 4.577 | 2.858 | 2.446 | 2.447 | 1.867 | 1.525 | 1.526 | 1.031 | 750 | 362 | 512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 1978 | — | — |
KE Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pomsi ApS | Company | 50.0% | 50.0% | 2024 |
Brian Holm Otte ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| June Vongpanich | Management | 0 companies |
| Knud Erik Skov Rasmussen | Management | 0 companies |
| Brian Otte | Board of Directors | 0 companies |
| Peter Kai Hornbæk | Chairman | 0 companies |