| Revenue | DKK -147K | +689% |
| EBITDA | DKK -147K | -689% |
| Net profit | DKK -777K | -106% |
| Total assets | DKK 27,8M | -2% |
| Equity | DKK 20,7M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -3 | -53 | — | -32 | -19 | -21 | -16 | -24 | -64 | -17 | -19 | -147 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | -3 | -53 | -21 | -32 | -19 | -21 | -16 | -24 | -64 | -17 | -19 | -147 |
| Depreciation & amort. | 19 | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -45 | -3 | -53 | -21 | -32 | -19 | -21 | -31 | -24 | -64 | -17 | -19 | -147 |
| Net financials | 5.341 | 4.989 | -2.340 | -7.150 | 10.043 | -759 | 33.568 | -522 | -54 | -1.469 | -896 | 14.110 | -659 |
| Profit before tax | 5.296 | 4.986 | -2.393 | -7.171 | 10.011 | -778 | 33.547 | -553 | -78 | -1.533 | -913 | 14.092 | -806 |
| Tax | 931 | 900 | 708 | 976 | 1.001 | 851 | 838 | 396 | -70 | -13 | -56 | -23 | -29 |
| Net profit | 4.365 | 4.086 | -3.101 | -8.147 | 9.010 | -1.629 | 32.709 | -949 | -8 | -1.520 | -858 | 14.115 | -777 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.690 | 62.454 | 53.728 | 46.623 | 51.710 | 51.022 | 84.692 | 20.578 | 15.996 | 14.615 | 13.869 | 28.294 | 27.833 |
| Equity | 57.727 | 60.813 | 51.350 | 43.203 | 47.213 | 45.584 | 78.293 | 9.745 | 9.737 | 8.217 | 7.359 | 21.475 | 20.697 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 963 | 1.641 | 1.696 | 2.014 | 2.326 | 2.441 | 6.201 | 10.577 | 6.074 | 6.109 | 6.510 | 6.819 | 7.136 |
| Total debt | 963 | 1.641 | 1.696 | 2.014 | 2.326 | 2.441 | 6.201 | 10.577 | 6.074 | 6.109 | 6.510 | 6.819 | 7.136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 1999 | — | — |
RI Audit | Audit | 1987 | — | — |
EK Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BENJAMIN CAPITAL ApS | Company | 66.7% | 66.7% | 2011 |
CIGARKASSEN LL ApS | Company | 20.0% | 20.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Laursen | Management | 0 companies |
| Revisionsfirmaet I/S | Audit | 0 companies |
| Egon Kruse Mathiasen | Management | 0 companies |
| Poul Henrik Ørholst | Board of Directors | 0 companies |
| Søren Nørbjerg | Board of Directors | 0 companies |
| Carsten Kultoft Lorentsen | Board of Directors | 0 companies |
| Jan Dal Lehrmann | Board of Directors | 0 companies |
| Svend Aage Nielsen | Board of Directors | 0 companies |
| Helle Camilla Laursen | Board of Directors | 0 companies |
| Morten Suhr Hansen | Chairman | 0 companies |