| Revenue | DKK 2,2M | +79% |
| EBITDA | DKK 2,2M | +79% |
| Net profit | DKK 4,7M | +560% |
| Total assets | DKK 87,1M | -30% |
| Equity | DKK 84,8M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.560 | 643 | -77 | — | -674 | -72 | -787 | 164 | 506 | 1.218 | 2.180 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.055 | 643 | -77 | 978 | -674 | -72 | -787 | 164 | 506 | 1.218 | 2.180 |
| Depreciation & amort. | -438 | -1.145 | -1.145 | -1.182 | -1.207 | -1.212 | -1.299 | -1.951 | -2.614 | -2.637 | -2.865 |
| EBIT | 617 | -502 | -1.222 | -205 | -1.880 | -1.285 | -2.086 | -1.787 | -2.108 | -1.419 | -685 |
| Net financials | -446 | -335 | -291 | -293 | -338 | -377 | -396 | -309 | -188 | -192 | 883 |
| Profit before tax | 171 | -837 | -1.513 | -498 | -2.218 | -1.662 | -2.482 | -2.096 | -2.296 | -1.611 | 198 |
| Tax | 43 | -885 | -333 | -101 | -488 | -366 | -546 | -461 | -505 | -580 | -4.539 |
| Net profit | 128 | 47 | -1.180 | -398 | -1.730 | -1.296 | -1.936 | -1.635 | -1.791 | -1.031 | 4.737 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 89.615 | 88.358 | 105.301 | 110.578 | 109.940 | 107.601 | 102.833 | 97.076 | 94.628 | 124.255 | 87.145 |
| Equity | 46.548 | 46.596 | 59.559 | 59.161 | 57.431 | 56.135 | 54.199 | 57.878 | 56.087 | 80.089 | 84.826 |
| Long-term debt | 27.459 | 27.459 | 27.459 | 27.544 | 27.553 | 27.553 | 27.553 | 27.553 | 27.553 | 27.553 | 0 |
| Short-term debt | 9.771 | 9.352 | 9.674 | 15.364 | 16.936 | 16.259 | 13.973 | 3.498 | 3.347 | 4.075 | 2.318 |
| Total debt | 37.230 | 36.811 | 37.133 | 42.908 | 44.490 | 43.812 | 41.526 | 31.052 | 30.900 | 31.628 | 2.318 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
BJ Management | Management | 2002 | — | — |
AN Management | Management | 1990 | — | — |
JO Management | Management | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 1996 | |
| Individual | 33.3% | 33.3% | 2000 | |
| Individual | 20.0% | 20.0% | 1996 | |
| Individual | 15.0% | 15.0% | 1996 | |
JENSEN GROUP A/S | Company | 90.0% | 90.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Bent Jeppesen | Management | 0 companies |
| Anders Nøhr Poulsen | Management | 0 companies |
| Jeppe Ove Lundgaard Jensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jytte Ingelise Jensen | Board of Directors | 0 companies |
| Axel Kaufmann | Board of Directors | 0 companies |
| Gunnar Frode Jensen | Board of Directors | 0 companies |
| Kjeld Henning Pedersen | Board of Directors | 0 companies |