| Revenue | DKK -297K | +193% |
| EBITDA | DKK -297K | -193% |
| Net profit | DKK -1,3M | -151% |
| Total assets | DKK 39,7M | -3% |
| Equity | DKK 19,5M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -48 | -34 | -44 | -113 | -73 | -33 | -218 | -47 | -140 | -185 | -173 | -211 | -101 | -297 |
| Staff expenses | -48 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -96 | -34 | -44 | -113 | -73 | -33 | -218 | -47 | -140 | -185 | -173 | -211 | -101 | -297 |
| Depreciation & amort. | -0 | -0 | -0 | -31 | -31 | -31 | -32 | -42 | -11 | -11 | -11 | -11 | -12 | -12 |
| EBIT | -96 | -34 | -44 | -144 | -104 | -65 | -250 | -89 | -152 | -196 | -184 | -223 | -113 | -308 |
| Net financials | -2.698 | 1.938 | 2.825 | -23 | 619 | 1.656 | 118 | 331 | 379 | 5.004 | -571 | 3.131 | 3.760 | -1.021 |
| Profit before tax | -2.793 | 1.903 | 2.781 | -167 | 515 | 1.591 | -132 | 241 | 227 | 4.808 | -756 | 2.908 | 3.647 | -1.329 |
| Tax | -0 | -61 | -0 | -109 | -0 | -0 | -125 | -43 | -0 | 701 | -455 | 714 | 1.074 | -11 |
| Net profit | -2.793 | 1.964 | 2.781 | -59 | 515 | 1.591 | -7 | 284 | 227 | 4.107 | -301 | 2.194 | 2.573 | -1.318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.610 | 20.596 | 21.526 | 20.724 | 21.120 | 22.706 | 22.688 | 26.571 | 29.847 | 34.629 | 34.580 | 37.078 | 40.958 | 39.747 |
| Equity | 4.946 | 6.910 | 9.691 | 9.632 | 10.147 | 11.738 | 11.731 | 12.015 | 12.243 | 16.349 | 16.049 | 18.242 | 20.815 | 19.497 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20.664 | 13.686 | 11.835 | 11.092 | 10.972 | 10.967 | 10.957 | 14.556 | 17.605 | 18.279 | 18.531 | 18.836 | 20.143 | 20.250 |
| Total debt | 20.664 | 13.686 | 11.835 | 11.092 | 10.972 | 10.967 | 10.957 | 14.556 | 17.605 | 18.279 | 18.531 | 18.836 | 20.143 | 20.250 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GJ Audit | Audit | 1987 | — | — |
Jl Management | Management | 1987 | — | — |
PE | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOHN LA COUR BENTZON ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Gustav Johansen | Audit | 0 companies |
| John la Cour Bentzon | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Hans la Cour Bentzon | Board of Directors | 0 companies |
| Povl Mathias Huus | Board of Directors | 0 companies |