| Revenue | DKK -28K | -17% |
| EBITDA | DKK -388K | +60% |
| Net profit | DKK -1,6M | -155% |
| Total assets | DKK 59,6M | -19% |
| Equity | DKK 59,3M | -19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | 2.724 | -7.154 | -23 | -74 | 10 | 18 | 51 | 66 | 120 | 147 | 76 | -34 | -28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -250 | -360 |
| EBITDA | -4 | 2.708 | 7.131 | -23 | -74 | 10 | 18 | 51 | 66 | 120 | 147 | 76 | -978 | -388 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -37 | -64 | -78 | -87 | -87 | -151 | -151 | -163 | -78 |
| EBIT | -4 | 2.708 | 7.131 | -23 | -74 | -27 | -45 | -27 | -22 | 33 | -4 | -76 | -1.141 | -466 |
| Net financials | 530 | 695 | 384 | 8.651 | 6.455 | 6.255 | 1.866 | 8.563 | 5.995 | 7.691 | 1.172 | 6.577 | 5.260 | -1.638 |
| Profit before tax | 526 | 3.403 | 7.515 | 8.628 | 6.380 | 6.228 | 1.821 | 8.536 | 5.974 | 7.724 | 1.168 | 6.501 | 4.118 | -2.104 |
| Tax | 76 | 170 | 88 | 91 | 11 | 262 | -95 | 160 | -262 | 860 | -65 | -75 | 1.114 | -457 |
| Net profit | 449 | 3.233 | 7.427 | 8.537 | 6.369 | 5.966 | 1.916 | 8.376 | 6.236 | 6.864 | 1.233 | 6.576 | 3.005 | -1.647 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.443 | 23.615 | 30.811 | 39.252 | 35.522 | 41.643 | 43.202 | 51.633 | 56.774 | 63.063 | 64.484 | 71.109 | 73.718 | 59.605 |
| Equity | 20.339 | 23.379 | 30.709 | 39.146 | 35.516 | 41.380 | 43.193 | 51.463 | 55.725 | 62.479 | 63.599 | 70.061 | 72.948 | 59.300 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.043 | 578 | 879 | 0 | 0 | 0 |
| Short-term debt | 104 | 236 | 103 | 106 | 6 | 258 | 6 | 170 | 6 | 6 | 6 | 1.049 | 771 | 305 |
| Total debt | 104 | 236 | 103 | 106 | 6 | 258 | 6 | 170 | 1.049 | 584 | 885 | 1.049 | 771 | 305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR | Audit | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 25.0% | 0.0% | 2015 | |
| Individual | 10.0% | 0.0% | 2018 | |
SJAK Holding ApS | Company | 10.0% | 0.0% | 2015 |
| Individual | 25.0% | 0.0% | 2015 | |
| Individual | 25.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| John Richard Sørensen | Audit | 0 companies |