| Revenue | DKK -43K | +319% |
| EBITDA | DKK -223K | -17% |
| Net profit | DKK 5,3M | +15% |
| Total assets | DKK 65,5M | +6% |
| Equity | DKK 65,4M | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -78 | -56 | 67 | 101 | 115 | 68 | 91 | 120 | 92 | 141 | 59 | -10 | -43 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45 | -150 | -180 | -180 | -180 |
| EBITDA | -78 | -56 | 67 | 101 | 115 | 68 | 91 | 120 | 47 | -9 | -121 | -190 | -223 |
| Depreciation & amort. | -0 | -0 | -80 | -80 | -80 | -79 | -79 | -79 | -79 | -79 | -79 | -79 | -79 |
| EBIT | -78 | -56 | -13 | 22 | 35 | -11 | 12 | 41 | -31 | -88 | -200 | -269 | -302 |
| Net financials | 5.039 | 6.277 | 7.618 | 7.275 | 3.192 | 4.814 | -2.072 | 12.443 | 3.926 | 8.879 | -7.172 | 4.940 | 5.943 |
| Profit before tax | 4.961 | 6.221 | 7.605 | 7.296 | 3.227 | 4.804 | -2.060 | 12.484 | 3.895 | 8.791 | -7.372 | 4.671 | 5.641 |
| Tax | 602 | 950 | 986 | 904 | 375 | 796 | -895 | 1.583 | 840 | 1.914 | 11 | 30 | 325 |
| Net profit | 4.359 | 5.271 | 6.619 | 6.392 | 2.851 | 4.008 | -1.165 | 10.901 | 3.055 | 6.877 | -7.384 | 4.641 | 5.315 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.537 | 47.988 | 53.388 | 52.865 | 54.230 | 56.749 | 54.063 | 63.499 | 64.063 | 70.313 | 59.530 | 61.680 | 65.535 |
| Equity | 43.123 | 47.911 | 53.030 | 52.822 | 54.174 | 56.681 | 54.017 | 63.418 | 63.973 | 69.350 | 59.466 | 61.607 | 65.422 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 414 | 77 | 357 | 35 | 46 | 54 | 47 | 59 | 64 | 934 | 64 | 73 | 72 |
| Total debt | 414 | 77 | 357 | 35 | 46 | 54 | 47 | 59 | 64 | 934 | 64 | 73 | 72 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1987 | — | — | |
JA Management | Management | 1987 | — | — |
JN Management | Management | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 5.0% | 2011 | |
| Individual | 20.0% | 5.0% | 2019 | |
| Individual | 20.0% | 5.0% | 2011 | |
| Individual | 20.0% | 5.0% | 2011 | |
| Individual | 10.0% | 50.0% | 2024 | |
| Individual | 5.0% | 25.0% | 2024 | |
| Individual | 20.0% | 5.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Jesper Anders Bowman | Management | 0 companies |
| Jens Nørskov | Management | 0 companies |