| Revenue | DKK 3,5M | +26% |
| EBITDA | DKK 3,5M | +30% |
| Net profit | DKK 484K | -38% |
| Total assets | DKK 142,4M | -2% |
| Equity | DKK 59,9M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 207 | 444 | — | — | 1.502 | 4.245 | 2.579 | 2.374 | -1.670 | 1.241 | 2.743 | 11.630 | 2.789 | 3.527 |
| Staff expenses | -389 | -96 | -0 | -0 | -19 | -13 | -65 | -146 | -280 | -576 | -501 | -132 | -66 | -0 |
| EBITDA | -215 | 1.015 | 0 | 0 | 1.483 | 3.697 | 2.509 | 872 | -4.905 | 664 | 2.220 | 10.830 | 2.723 | 3.527 |
| Depreciation & amort. | 259 | -228 | -0 | -0 | -1.869 | -2.504 | -2.196 | -2.677 | -2.411 | -2.217 | -2.738 | -3.336 | -2.972 | -2.754 |
| EBIT | -474 | 787 | 0 | 0 | -386 | 1.194 | 313 | -1.805 | -7.316 | -1.552 | -517 | 7.494 | -249 | 773 |
| Net financials | 67 | -118 | 0 | 0 | -2.322 | -969 | -308 | -421 | 277 | 7.366 | 16.251 | 3.089 | 772 | -1.679 |
| Profit before tax | -643 | 905 | 0 | 0 | -2.709 | 224 | 5 | -2.226 | -7.039 | 2.482 | 15.733 | 8.952 | 523 | 489 |
| Tax | -158 | 226 | -0 | -0 | -383 | 49 | -153 | -409 | -1.025 | 380 | 1.549 | 1.549 | -261 | 4 |
| Net profit | -485 | 679 | 0 | 0 | -2.326 | 175 | 158 | -1.817 | -6.013 | 2.102 | 14.184 | 7.403 | 783 | 484 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.738 | 5.897 | 0 | 0 | 105.789 | 111.220 | 115.613 | 151.331 | 181.133 | 171.414 | 160.847 | 144.392 | 145.064 | 142.359 |
| Equity | 811 | 333 | 0 | 0 | 8.744 | 8.919 | 9.077 | 30.955 | 34.941 | 37.043 | 51.228 | 58.630 | 59.414 | 59.898 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 33.075 | 46.206 | 39.875 | 39.460 | 34.823 | 34.453 | 33.337 | 29.743 |
| Short-term debt | 7.863 | -5.506 | 0 | 0 | 97.098 | 102.302 | 72.567 | 72.069 | 104.149 | 93.026 | 72.765 | 49.614 | 50.880 | 51.361 |
| Total debt | 7.863 | -5.506 | 0 | 0 | 97.098 | 102.302 | 105.642 | 118.275 | 144.023 | 132.486 | 107.588 | 84.067 | 84.217 | 81.104 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MB MASKINHOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Erik Malthe-Bruun | Management | 0 companies |