| Revenue | DKK -71K | +45% |
| EBITDA | DKK -376K | -6% |
| Net profit | DKK 254K | -45% |
| Total assets | DKK 4,4M | +2% |
| Equity | DKK 3,9M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 257 | 228 | 233 | 255 | 193 | 195 | 191 | 117 | 182 | 201 | 260 | 1.118 | -49 | -71 |
| Staff expenses | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -305 | -305 |
| EBITDA | 252 | 223 | 228 | 250 | 188 | 190 | 186 | 112 | 177 | 206 | 255 | 1.113 | -354 | -376 |
| Depreciation & amort. | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -50 | -0 | -0 |
| EBIT | 152 | 123 | 128 | 150 | 88 | 90 | 86 | 12 | 77 | 106 | 155 | 1.063 | -354 | -376 |
| Net financials | -147 | -66 | 86 | 85 | -142 | 68 | 22 | -137 | -14 | 59 | -213 | 293 | 946 | 707 |
| Profit before tax | 6 | 57 | 214 | 235 | -54 | 158 | 108 | -125 | 63 | 165 | -59 | 1.356 | 592 | 331 |
| Tax | -0 | -0 | 49 | 49 | -12 | 35 | 24 | -28 | 14 | 36 | -13 | 265 | 132 | 77 |
| Net profit | 6 | 57 | 165 | 186 | -42 | 124 | 84 | -98 | 50 | 129 | -46 | 1.091 | 461 | 254 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.231 | 6.099 | 6.121 | 5.969 | 5.652 | 5.650 | 5.394 | 5.074 | 4.772 | 4.825 | 4.502 | 3.904 | 4.310 | 4.416 |
| Equity | 2.662 | 2.719 | 2.854 | 2.970 | 2.828 | 2.851 | 2.835 | 2.638 | 2.579 | 2.597 | 2.438 | 3.429 | 3.790 | 3.944 |
| Long-term debt | 3.278 | 3.063 | 2.890 | 2.626 | 2.437 | 2.248 | 2.060 | 1.969 | 1.837 | 1.704 | 1.568 | 397 | 113 | 32 |
| Short-term debt | 290 | 317 | 327 | 275 | 301 | 429 | 355 | 351 | 225 | 356 | 342 | 79 | 407 | 440 |
| Total debt | 3.568 | 3.380 | 3.218 | 2.901 | 2.738 | 2.677 | 2.415 | 2.319 | 2.062 | 2.061 | 1.909 | 475 | 520 | 472 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Jesper Schmidt | Management | 0 companies |