| Revenue | DKK 277K | +45% |
| EBITDA | DKK 277K | +45% |
| Net profit | DKK 33,6M | -13% |
| Total assets | DKK 223M | +24% |
| Equity | DKK 116,5M | +40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 403 | 392 | 357 | 368 | 331 | 389 | 440 | 3.873 | 101 | 118 | 417 | 387 | 191 | 277 |
| Staff expenses | -6 | -2 | -4 | -16 | -7 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 393 | 390 | 291 | 352 | 325 | 385 | 440 | 3.873 | 101 | 118 | 417 | 387 | 191 | 277 |
| Depreciation & amort. | 155 | 175 | 250 | -213 | -222 | -211 | -197 | -122 | -99 | -112 | -267 | -293 | -326 | -326 |
| EBIT | 239 | 215 | 41 | 139 | 102 | 174 | 244 | 3.751 | 2 | 6 | 151 | 94 | -136 | -49 |
| Net financials | -9.005 | 5.219 | 3.047 | 5.440 | -13.380 | 11.670 | -11.504 | -6.957 | 5.287 | 17.215 | -1.946 | 27.937 | 49.595 | 43.262 |
| Profit before tax | -8.767 | 5.434 | 3.088 | 5.579 | -13.278 | 11.844 | -11.260 | -3.207 | 5.290 | 17.221 | -1.796 | 28.032 | 49.459 | 43.213 |
| Tax | -650 | -762 | -291 | 17 | -470 | -538 | -831 | -618 | -552 | 3.607 | -854 | 5.597 | 11.021 | 9.661 |
| Net profit | -8.117 | 6.196 | 3.379 | 5.562 | -12.808 | 12.382 | -10.429 | -2.588 | 5.842 | 13.614 | -942 | 22.435 | 38.438 | 33.552 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.655 | 21.968 | 21.499 | 37.975 | 37.473 | 56.848 | 45.083 | 58.621 | 59.667 | 91.184 | 100.663 | 125.858 | 179.797 | 223.046 |
| Equity | 1.875 | 8.070 | 11.449 | 17.011 | 4.203 | 16.585 | 6.157 | 3.568 | 9.410 | 23.024 | 22.082 | 44.517 | 82.955 | 116.506 |
| Long-term debt | 3.985 | 1.876 | 1.757 | 1.637 | 1.516 | 1.369 | 1.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.787 | 12.022 | 8.292 | 19.326 | 31.753 | 38.894 | 37.692 | 55.053 | 50.257 | 68.147 | 78.581 | 81.341 | 96.843 | 106.540 |
| Total debt | 11.780 | 13.898 | 10.050 | 20.963 | 33.269 | 40.263 | 38.926 | 55.053 | 50.257 | 68.147 | 78.581 | 81.341 | 96.843 | 106.540 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RFR I ApS | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Bjørn Rasmussen | Management | 0 companies |
| Rikke Frensel Rasmussen | Board of Directors | 0 companies |
| Mariann Holmgaard Frensel Nielsen | Board of Directors | 0 companies |
| Inge Klara Marie Rasmussen | Board of Directors | 0 companies |