| Revenue | DKK -577K | -345% |
| EBITDA | DKK -577K | -345% |
| Net profit | DKK -1,6M | -800% |
| Total assets | DKK 22,1M | +36% |
| Equity | DKK 5,2M | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.091 | 951 | 860 | 928 | 685 | 639 | 1.789 | 23 | 111 | 236 | 291 | 107 | 235 | -577 |
| Staff expenses | -0 | -0 | -0 | -0 | -161 | -161 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.091 | 951 | 860 | 928 | 524 | 478 | 1.789 | 23 | 111 | 236 | 291 | 107 | 235 | -577 |
| Depreciation & amort. | -0 | -0 | -52 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.091 | 951 | 808 | 928 | 524 | 478 | 1.789 | 23 | 111 | 236 | 291 | 107 | 235 | -577 |
| Net financials | -1.107 | -795 | -458 | -579 | 501 | 1.027 | -267 | -98 | -237 | 487 | -286 | 825 | -10 | -999 |
| Profit before tax | -15 | 156 | 350 | 349 | 1.025 | 1.505 | 1.523 | -75 | -125 | 723 | 5 | 933 | 225 | -1.576 |
| Tax | -0 | -0 | -0 | -0 | -0 | -161 | 314 | -4 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -15 | 156 | 350 | 349 | 1.025 | 1.666 | 1.208 | -70 | -125 | 723 | 5 | 933 | 225 | -1.576 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.715 | 31.263 | 31.283 | 31.339 | 30.335 | 24.974 | 19.100 | 10.636 | 10.554 | 11.780 | 12.618 | 14.421 | 16.281 | 22.093 |
| Equity | 2.942 | 3.098 | 3.448 | 3.797 | 4.821 | 6.287 | 10.106 | 4.736 | 4.557 | 5.280 | 5.235 | 6.167 | 6.733 | 5.157 |
| Long-term debt | 25.716 | 23.437 | 23.437 | 23.437 | 20.136 | 17.190 | 6.577 | 4.604 | 4.538 | 4.400 | 4.753 | 4.631 | 4.544 | 9.488 |
| Short-term debt | 4.082 | 3.753 | 3.423 | 3.130 | 4.403 | 683 | 1.301 | 448 | 611 | 1.252 | 1.781 | 2.774 | 4.156 | 6.599 |
| Total debt | 29.798 | 27.190 | 26.860 | 26.567 | 24.539 | 17.873 | 7.878 | 5.052 | 5.149 | 5.652 | 6.535 | 7.405 | 8.699 | 16.087 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SP Management | Management | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
SC Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAN 80 HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Sofie Pihl Carrara | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Simon Carrara Christensen | Management | 0 companies |