| Revenue | DKK -68K | +18% |
| EBITDA | DKK -193K | -5% |
| Net profit | DKK -10,7M | -22% |
| Total assets | DKK 20,5M | -29% |
| Equity | DKK 17,1M | -40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 | 19 | 13 | -6 | -6 | -24 | -58 | -15 | -21 | 44 | -85 | -66 | -58 | -68 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -286 | -126 | -126 | -125 | -124 |
| EBITDA | 12 | 19 | 13 | -6 | -6 | -24 | -58 | -15 | -21 | -243 | -211 | -191 | -183 | -193 |
| Depreciation & amort. | -21 | -21 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -2 | 2 | -6 | -6 | -24 | -58 | -15 | -21 | -243 | -211 | -191 | -183 | -193 |
| Net financials | 898 | 1.905 | 685 | 1.873 | 779 | 1.802 | 1.533 | 3.954 | 2.101 | 7.376 | 14.674 | 2.303 | 1.759 | -10.438 |
| Profit before tax | 751 | 1.625 | 378 | 1.619 | 497 | 1.243 | 1.063 | 3.625 | 2.080 | 7.133 | 14.463 | 2.111 | -8.757 | -10.631 |
| Tax | -107 | 75 | 48 | 40 | 37 | 23 | 98 | 84 | 70 | 20 | 7 | -20 | 10 | 50 |
| Net profit | 858 | 1.550 | 330 | 1.579 | 460 | 1.220 | 965 | 3.542 | 2.010 | 7.113 | 14.456 | 2.131 | -8.767 | -10.680 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.610 | 16.070 | 12.844 | 13.725 | 14.117 | 14.256 | 14.170 | 16.754 | 17.498 | 23.787 | 37.511 | 38.577 | 29.011 | 20.486 |
| Equity | 8.627 | 9.672 | 9.503 | 10.332 | 10.042 | 12.196 | 12.411 | 15.203 | 16.297 | 22.620 | 36.478 | 37.722 | 28.304 | 17.124 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 20 | 95 | 72 | 16 | 25 | 0 | 0 | 0 | 36 |
| Short-term debt | 4.983 | 6.398 | 3.342 | 3.393 | 4.075 | 2.039 | 1.664 | 1.480 | 1.185 | 1.142 | 1.032 | 855 | 707 | 3.327 |
| Total debt | 4.983 | 6.398 | 3.342 | 3.393 | 4.075 | 2.060 | 1.759 | 1.552 | 1.201 | 1.167 | 1.032 | 855 | 707 | 3.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 1997 | |
| Individual | 50.0% | 0.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Byriel | Management | 0 companies |