| Revenue | DKK 148,2M | +69% |
| EBITDA | DKK 41,5M | +71% |
| Net profit | DKK 25M | +73% |
| Total assets | DKK 183,2M | +105% |
| Equity | DKK 103,5M | +86% |
| Employees | 226 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40.318 | 41.653 | 44.159 | 49.562 | 57.065 | 59.501 | 74.535 | 73.996 | 86.822 | 99.121 | 104.070 | 87.501 | 148.160 |
| Staff expenses | -27.589 | -28.780 | -32.425 | -36.016 | -42.033 | -49.712 | -57.995 | -55.309 | -59.534 | -63.373 | -64.644 | -63.274 | -106.707 |
| EBITDA | 12.729 | 12.873 | 11.734 | 13.547 | 15.033 | 9.788 | 16.541 | 17.571 | 27.288 | 35.748 | 39.425 | 24.213 | 41.453 |
| Depreciation & amort. | -3.396 | -3.785 | -2.845 | -2.533 | -3.317 | -4.252 | -4.192 | -4.106 | -4.263 | -5.310 | -5.814 | -5.102 | -8.415 |
| EBIT | 9.333 | 9.088 | 8.889 | 11.014 | 11.716 | 5.536 | 12.349 | 13.466 | 23.025 | 30.438 | 33.611 | 19.110 | 33.038 |
| Net financials | -556 | -117 | 498 | 9 | -93 | 73 | -159 | -149 | -202 | -245 | -445 | -561 | -937 |
| Profit before tax | 8.777 | 8.970 | 9.386 | 11.023 | 11.623 | 5.609 | 12.190 | 13.317 | 22.823 | 30.193 | 33.166 | 18.550 | 32.102 |
| Tax | 2.211 | 1.924 | 2.212 | 2.648 | 2.606 | 1.248 | 2.691 | 2.972 | 4.991 | 6.611 | 7.274 | 4.075 | 7.082 |
| Net profit | 6.566 | 7.046 | 7.174 | 8.374 | 9.017 | 4.361 | 9.499 | 10.344 | 17.832 | 23.582 | 25.892 | 14.475 | 25.020 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 68.212 | 72.638 | 53.903 | 49.856 | 58.665 | 70.878 | 64.193 | 59.784 | 78.947 | 95.323 | 104.908 | 89.242 | 183.240 |
| Equity | 31.903 | 35.950 | 35.324 | 28.598 | 27.615 | 26.976 | 27.975 | 33.319 | 44.151 | 57.733 | 66.125 | 55.600 | 103.488 |
| Long-term debt | 10.438 | 6.931 | 0 | -14 | 3.067 | 2.400 | 1.614 | 1.694 | 3.266 | 5.178 | 4.595 | 3.596 | 5.220 |
| Short-term debt | 22.158 | 26.990 | 18.579 | 21.258 | 27.984 | 41.502 | 34.604 | 24.771 | 31.530 | 31.910 | 34.189 | 29.981 | 74.194 |
| Total debt | 32.596 | 33.921 | 18.579 | 21.258 | 31.051 | 43.902 | 36.218 | 26.465 | 34.796 | 37.088 | 38.783 | 33.577 | 79.414 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IF Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Audit | 1978 | — | — | |
JG Management | Management | 2024 | — | — |
SJ Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JUAL Group A/S | Company | 100.0% | 100.0% | 2023 |
Floutrup Holding ApS | Company | 10.0% | 10.0% | 2016 |
JUAL Holding I ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Floutrup | Chief Executive Officer | 0 companies |
| Reg. revisor Magnus Peter Iversen | Audit | 0 companies |
| Jesper Guldhammer Quist | Management | 0 companies |
| Svend Jørgensen | Management | 0 companies |
| Peter Sejling Nielsen | Board of Directors | 0 companies |
| Anne-Marie Kjær Jørgensen | Board of Directors | 0 companies |
| Palle Hamburger | Board of Directors | 0 companies |
| Malene Schierup | Board of Directors | 0 companies |
| Dorthe Storm | Board of Directors | 0 companies |
| Kasper Kåre Andersen | Chairman | 0 companies |
| Poul Martin Bøtker | Chairman | 0 companies |
| Svend Aage Nielsen | Board of Directors | 0 companies |
| Peter Bang Fasting Bauer | Board of Directors | 0 companies |
| Martin Thomsen | Board of Directors | 0 companies |
| Jeppe Poulsgaard | Chairman | 0 companies |
| Steen Preuthun Hedevang | Board of Directors | 0 companies |
| Niels Abrahamsen | Board of Directors | 0 companies |
| Anders Kjær Jørgensen | Board of Directors | 0 companies |
| Jens Munk Jensen | Board of Directors | 0 companies |
| Poul Quist | Board of Directors | 0 companies |