| Revenue | DKK 809K | +12% |
| EBITDA | DKK 508K | +21% |
| Net profit | DKK 174K | +104% |
| Total assets | DKK 6,6M | +1% |
| Equity | DKK 5,6M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 776 | 820 | 872 | 867 | — | 840 | 834 | 859 | 744 | 786 | 445 | 630 | 721 | 809 |
| Staff expenses | -260 | -154 | -92 | -77 | -79 | -33 | -1 | -0 | -0 | -0 | -170 | -301 | -301 | -300 |
| EBITDA | 516 | 665 | 780 | 790 | 717 | 807 | 833 | 859 | 744 | 786 | 275 | 329 | 420 | 508 |
| Depreciation & amort. | 155 | 153 | 152 | -152 | -152 | -156 | -156 | -161 | -199 | -176 | -283 | -334 | -334 | -297 |
| EBIT | 361 | 512 | 628 | 638 | 565 | 651 | 677 | 698 | 545 | 610 | -8 | -5 | 86 | 212 |
| Net financials | -79 | -84 | -47 | -44 | -54 | -74 | 132 | 42 | -54 | 25 | 28 | -6 | 25 | 17 |
| Profit before tax | 282 | 428 | 581 | 594 | 511 | 577 | 809 | 740 | 491 | 635 | 20 | -11 | 111 | 228 |
| Tax | 76 | 16 | 143 | 144 | 119 | 140 | 178 | 164 | 108 | 140 | 8 | -1 | 25 | 54 |
| Net profit | 206 | 412 | 438 | 450 | 392 | 437 | 631 | 576 | 383 | 495 | 13 | -11 | 85 | 174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.880 | 5.783 | 5.664 | 5.655 | 5.513 | 5.518 | 5.835 | 6.072 | 6.253 | 6.728 | 6.363 | 6.290 | 6.512 | 6.558 |
| Equity | 2.298 | 2.710 | 3.147 | 3.499 | 3.691 | 4.028 | 4.556 | 5.026 | 5.301 | 5.685 | 5.585 | 5.460 | 5.545 | 5.597 |
| Long-term debt | 2.992 | 1.227 | 953 | 677 | 399 | 118 | 47 | 6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.307 | 1.170 | 905 | 837 | 802 | 751 | 632 | 451 | 387 | 482 | 230 | 313 | 486 | 485 |
| Total debt | 2.803 | 2.398 | 1.858 | 1.514 | 1.200 | 869 | 679 | 456 | 387 | 482 | 230 | 313 | 486 | 485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Jette Astrid Braüner Torp | Management | 0 companies |