| Revenue | DKK -12K | -4% |
| EBITDA | DKK -12K | +4% |
| Net profit | DKK -34K | -176% |
| Total assets | DKK 652K | -27% |
| Equity | DKK 175K | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | — | — | — | — | — | -16 | -20 | -17 | -20 | -19 | -15 | -13 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | 115 | -0 | 60 | 149 | 179 | -1.328 | -20 | -17 | -20 | -19 | -15 | -13 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | 115 | -0 | 60 | 149 | 179 | -1.328 | -20 | -17 | -20 | -19 | -15 | -13 | -12 |
| Net financials | 114 | -317 | -102 | -315 | 59 | -189 | 809 | 182 | -246 | 650 | 222 | 204 | 78 | -25 |
| Profit before tax | 99 | -326 | -112 | -328 | 46 | -205 | -519 | 162 | -263 | 631 | 202 | 189 | 65 | -37 |
| Tax | 23 | 23 | 94 | 78 | -0 | -0 | -0 | -0 | -0 | -325 | 60 | 38 | 20 | -3 |
| Net profit | 76 | -349 | -206 | -406 | 46 | -205 | -519 | 162 | -263 | 955 | 142 | 151 | 45 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.163 | 1.814 | 1.526 | 1.171 | 1.210 | 1.182 | 586 | 646 | 261 | 1.396 | 1.568 | 1.298 | 898 | 652 |
| Equity | 656 | 307 | 101 | -304 | -259 | -464 | -983 | -820 | -1.084 | -128 | 14 | 165 | 210 | 175 |
| Long-term debt | 1.499 | 1.499 | 1.417 | 1.453 | 1.447 | 1.392 | 1.197 | 997 | 748 | 744 | 301 | 0 | 0 | 0 |
| Short-term debt | 8 | 8 | 8 | 22 | 22 | 254 | 372 | 470 | 597 | 781 | 1.253 | 1.133 | 688 | 477 |
| Total debt | 1.507 | 1.507 | 1.425 | 1.476 | 1.469 | 1.646 | 1.569 | 1.467 | 1.344 | 1.525 | 1.554 | 1.133 | 688 | 477 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| John Amden | Management | 0 companies |
| Niels Hartvig | Board of Directors | 0 companies |
| Peter Jepsen | Board of Directors | 0 companies |