| Revenue | DKK 134K | +310% |
| EBITDA | DKK 104K | +17094% |
| Net profit | DKK -4K | +96% |
| Total assets | DKK 1,8M | -1% |
| Equity | DKK 1,4M | +0% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 378 | 52 | 77 | 240 | 173 | 64 | -17 | 232 | 98 | 98 | 61 | 33 | 134 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 402 | 24 | 24 | 214 | 141 | 14 | -62 | 194 | 67 | 52 | 22 | 1 | 104 |
| Depreciation & amort. | -0 | -0 | 4 | 6 | -66 | -84 | -90 | -85 | -83 | -83 | -79 | -79 | -79 |
| EBIT | 402 | 24 | 20 | 208 | 75 | -70 | -151 | 108 | -16 | -31 | -57 | -79 | 24 |
| Net financials | -34 | -27 | -30 | -30 | -28 | -25 | -25 | -23 | -20 | -12 | -14 | -15 | -15 |
| Profit before tax | — | -3 | -10 | 178 | 47 | -96 | -177 | 86 | -36 | -43 | -71 | -93 | 10 |
| Tax | 38 | 4 | -2 | 23 | 21 | -10 | -28 | 30 | 3 | 2 | -5 | -9 | 13 |
| Net profit | 330 | -7 | -8 | 154 | 25 | -86 | -149 | 56 | -39 | -44 | -66 | -84 | -4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.372 | 2.307 | 2.277 | 2.384 | 2.300 | 2.324 | 2.207 | 2.058 | 1.991 | 1.926 | 1.869 | 1.799 | 1.788 |
| Equity | — | 1.714 | 1.685 | 1.810 | 1.836 | 1.750 | 1.601 | 1.657 | 1.618 | 1.574 | 1.508 | 1.424 | 1.421 |
| Long-term debt | 1.082 | 1.018 | 954 | 886 | 407 | 370 | 330 | 289 | 246 | 0 | 0 | 0 | 0 |
| Short-term debt | 105 | 84 | 115 | 131 | 48 | 204 | 275 | 111 | 123 | 347 | 361 | 375 | 363 |
| Total debt | 1.187 | 593 | 592 | 573 | 455 | 573 | 605 | 400 | 369 | 347 | 361 | 375 | 363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 1991 | — | — |
PB Management | Management | 1991 | — | — |
NJ Audit | Audit | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Joe Tornhøj Lambertsen | Management | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Niels Jeppesen | Audit | 0 companies |
| Pia Tvernø Christiansen | Board of Directors | 0 companies |
| Kirsten Edel Christiansen | Board of Directors | 0 companies |