| Revenue | DKK -695K | +284% |
| EBITDA | DKK -695K | -284% |
| Net profit | DKK 103K | -95% |
| Total assets | DKK 11,3M | -25% |
| Equity | DKK 3,7M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | 15 | -15 | -9 | -13 | -7 | -6 | -123 | -172 | -171 | -175 | -181 | -695 |
| Staff expenses | -60 | -10 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -94 | 5 | -18 | -9 | -13 | -7 | -6 | -123 | -172 | -171 | -175 | -181 | -695 |
| Depreciation & amort. | -0 | -0 | -234 | -234 | -234 | -234 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -94 | 5 | -252 | -243 | -248 | -241 | -6 | -123 | -172 | -171 | -175 | -181 | -695 |
| Net financials | 577 | 1.390 | 508 | 3.177 | 2.144 | 425 | -4.780 | 474 | 901 | 4.935 | 3.249 | 2.155 | 784 |
| Profit before tax | 483 | 1.395 | 256 | 2.934 | 1.896 | 183 | -4.786 | 351 | 728 | 4.764 | 3.074 | 1.974 | 89 |
| Tax | -64 | -17 | 96 | 408 | -5 | -87 | 94 | -0 | -0 | -0 | -844 | -24 | -15 |
| Net profit | 547 | 1.412 | 160 | 2.526 | 1.901 | 270 | -4.880 | 351 | 728 | 4.764 | 3.918 | 1.998 | 103 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.000 | 9.407 | 17.231 | 18.907 | 21.334 | 17.437 | 12.589 | 7.742 | 7.404 | 11.173 | 12.974 | 14.977 | 11.266 |
| Equity | -4.212 | -2.800 | -2.639 | -113 | 1.788 | 2.058 | -2.822 | -7.844 | -7.115 | -2.351 | 1.567 | 3.564 | 3.668 |
| Long-term debt | 7.500 | 7.500 | 13.935 | 11.900 | 11.350 | 11.350 | 11.350 | 10.800 | 10.800 | 10.800 | 10.800 | 10.800 | 6.000 |
| Short-term debt | 3.712 | 4.707 | 5.935 | 7.120 | 8.196 | 4.029 | 4.061 | 4.786 | 3.719 | 2.724 | 607 | 613 | 1.598 |
| Total debt | 11.212 | 12.207 | 19.871 | 19.020 | 19.546 | 15.379 | 15.411 | 15.586 | 14.519 | 13.524 | 11.407 | 11.413 | 7.598 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 1994 | — | — |
TS Management | Management | 1994 | — | — |
AB | Founder | 1994 | — | — |
JH Audit | Audit | 1997 | — | — |
JS Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAKOB STØY HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
NML HOLDING ApS | Company | 20.0% | 20.0% | 2007 |
TORBEN STØY HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Torben Støy | Management | 0 companies |
| Advokatfirmaet Børge Nielsen I/S | Founder | 0 companies |
| Jørn Holm Jensen | Audit | 0 companies |
| Jakob Støy | Management | 0 companies |
| Nikolaj Munkholm Lassen | Board of Directors | 0 companies |
| Ole Knokgård | Chairman | 0 companies |