| Revenue | DKK -55K | -26% |
| EBITDA | DKK -67K | +16% |
| Net profit | DKK 10K | +464% |
| Total assets | DKK 2,6M | +0% |
| Equity | DKK 2,6M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41 | 28 | 57 | — | -35 | -71 | -39 | -66 | -52 | -53 | -62 | -75 | -55 |
| Staff expenses | -16 | -33 | -32 | -25 | -24 | -33 | -18 | -27 | -25 | -23 | -20 | -5 | -12 |
| EBITDA | 25 | -4 | 25 | -77 | -60 | -104 | -57 | -94 | -77 | -76 | -82 | -80 | -67 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 25 | -4 | 25 | -77 | -60 | -104 | -57 | -94 | -77 | -76 | -82 | -80 | -67 |
| Net financials | 171 | 286 | 101 | 1.497 | 111 | 508 | -182 | 333 | 70 | 311 | -102 | 78 | 82 |
| Profit before tax | 195 | 281 | 126 | 1.421 | 51 | 404 | -239 | 240 | -7 | 235 | -184 | -2 | 15 |
| Tax | -0 | 60 | 35 | 335 | 12 | 91 | -52 | 53 | -0 | 52 | -40 | 1 | 5 |
| Net profit | 195 | 221 | 92 | 1.086 | 39 | 313 | -187 | 186 | -7 | 184 | -144 | -3 | 10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.985 | 2.249 | 2.314 | 3.357 | 3.228 | 3.387 | 3.035 | 3.069 | 2.902 | 2.957 | 2.622 | 2.615 | 2.623 |
| Equity | 1.936 | 2.157 | 2.248 | 3.334 | 3.213 | 3.366 | 3.018 | 3.045 | 2.878 | 2.901 | 2.598 | 2.595 | 2.605 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 50 | 92 | 66 | 24 | 15 | 21 | 17 | 24 | 24 | 55 | 24 | 21 | 18 |
| Total debt | 50 | 92 | 66 | 24 | 15 | 21 | 17 | 24 | 24 | 55 | 24 | 21 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 66.7% | 2000 | |
| Individual | 20.0% | 5.0% | 2000 | |
| Individual | 20.0% | 5.0% | 2000 | |
| Individual | 20.0% | 5.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Byriel | Management | 0 companies |