| Revenue | DKK -72K | -49% |
| EBITDA | DKK -72K | +49% |
| Net profit | DKK 554K | +30% |
| Total assets | DKK 2,9M | +8% |
| Equity | DKK 2,6M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 56 | 43 | 23 | 0 | -7 | -11 | -56 | -45 | -72 | -76 | -94 | -140 | -72 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 20 | 302 | 427 | 318 | -11 | -7 | -11 | -56 | -45 | -72 | -76 | -94 | -140 | -72 |
| Depreciation & amort. | -4 | -0 | -0 | -0 | -0 | -0 | -6 | -72 | -72 | -78 | -78 | -78 | -69 | -76 |
| EBIT | 17 | 302 | 427 | 318 | -11 | -7 | -17 | -128 | -117 | -150 | -154 | -172 | -210 | -148 |
| Net financials | 515 | 93 | 63 | 29 | 327 | 452 | 505 | 299 | 302 | 314 | 263 | 500 | 602 | 683 |
| Profit before tax | 484 | 337 | 490 | 347 | 316 | 445 | 488 | 172 | 184 | 164 | 109 | 328 | 392 | 535 |
| Tax | 16 | 17 | 17 | 9 | 1 | 3 | 1 | -26 | -22 | -29 | -28 | -35 | -35 | -19 |
| Net profit | 468 | 320 | 473 | 337 | 315 | 442 | 487 | 198 | 207 | 193 | 136 | 363 | 427 | 554 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.808 | 3.072 | 1.428 | 1.251 | 1.230 | 1.518 | 1.809 | 1.845 | 1.912 | 2.007 | 2.038 | 2.419 | 2.677 | 2.884 |
| Equity | 1.967 | 2.191 | 1.367 | 1.204 | 1.219 | 1.511 | 1.749 | 1.796 | 1.892 | 1.972 | 1.994 | 2.239 | 2.544 | 2.571 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 841 | 881 | 61 | 46 | 10 | 7 | 42 | 31 | 7 | 17 | 30 | 174 | 118 | 301 |
| Total debt | 841 | 881 | 61 | 46 | 10 | 7 | 42 | 31 | 7 | 17 | 30 | 174 | 118 | 301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Lyngberg Simonsen | Management | 0 companies |