| Revenue | DKK 472K | -224% |
| EBITDA | DKK 188K | +149% |
| Net profit | DKK 7K | +102% |
| Total assets | DKK 2,7M | +64% |
| Equity | DKK -419K | +73% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -43 | -23 | 876 | 44 | 287 | 680 | 152 | -196 | -1.331 | -127 | -81 | -379 | 472 |
| Staff expenses | -31 | -1 | -336 | -167 | -167 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -284 |
| EBITDA | -71 | -22 | 540 | -123 | 287 | 651 | 431 | -196 | -1.331 | -127 | -81 | -379 | 188 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -150 |
| EBIT | -71 | -22 | 540 | -123 | 287 | 651 | 431 | -196 | -1.331 | -127 | -81 | -379 | 38 |
| Net financials | -442 | 74 | 36 | -246 | -61 | -246 | -1.038 | -219 | 897 | 21 | -25 | 42 | -63 |
| Profit before tax | -513 | 52 | 577 | -369 | 227 | 404 | -607 | -415 | -434 | 45 | -106 | -337 | -26 |
| Tax | -0 | -0 | 88 | -0 | -0 | 145 | 22 | -0 | -0 | 4 | -0 | -0 | -32 |
| Net profit | -513 | 52 | 488 | -369 | 227 | 259 | -629 | -415 | -434 | 40 | -106 | -337 | 7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 163 | 137 | 689 | 216 | 465 | 866 | 1.085 | 1.588 | 1.921 | 2.004 | 1.822 | 1.656 | 2.712 |
| Equity | — | -301 | 187 | -182 | 45 | 304 | -324 | -740 | -1.173 | -1.133 | -1.239 | -1.576 | -419 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 573 | 0 | 922 | 932 | 938 | 2.732 | 2.443 |
| Short-term debt | 517 | 438 | 502 | 398 | 419 | 562 | 836 | 2.327 | 1.679 | 1.707 | 1.625 | 501 | 396 |
| Total debt | 517 | 438 | 502 | 398 | 419 | 562 | 1.410 | 2.327 | 2.601 | 2.639 | 2.563 | 3.233 | 2.839 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Founder | Founder | 1994 | — | — |
JB Management | Management | 1994 | — | — |
| Audit | 1994 | — | — | |
PB Management | Management | 1994 | — | — |
AH Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1994 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Fjord Thomsen | Founder | 0 companies |
| Johnny Brandt Thomsen | Management | 0 companies |
| Revisionsfirmaet Leicht Simonsen | Audit | 0 companies |
| Peter Brodersen | Management | 0 companies |
| Anders Hallen Pedersen | Management | 0 companies |
| Alice Pedersen | Board of Directors | 0 companies |
| Jan Øllgaard | Board of Directors | 0 companies |
| Christine Hallen Crone | Board of Directors | 0 companies |
| Niels Simonsen | Chairman | 0 companies |
| Frits Wulf | Board of Directors | 0 companies |
| Marie-Louise Hallen Christiansen | Board of Directors | 0 companies |