| Revenue | DKK 394K | +62% |
| EBITDA | DKK 124K | +112% |
| Net profit | DKK -16K | +55% |
| Total assets | DKK 1,3M | -25% |
| Equity | DKK 981K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.801 | 179 | 140 | 283 | 274 | 143 | 478 | 528 | 746 | 573 | 510 | 686 | 243 | 394 |
| Staff expenses | -127 | -9 | -10 | -0 | -30 | -0 | -105 | -142 | -185 | -456 | -270 | -269 | -184 | -270 |
| EBITDA | 175 | 170 | 130 | 283 | 244 | 143 | 373 | 334 | 562 | 117 | 240 | 417 | 59 | 124 |
| Depreciation & amort. | 26 | 30 | 14 | -3 | -3 | -3 | -3 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 149 | 140 | 115 | 280 | 240 | 140 | 370 | 333 | 562 | 117 | 240 | 417 | 59 | 124 |
| Net financials | -103 | -115 | -111 | -91 | -98 | -82 | -100 | -109 | -170 | -86 | -97 | -132 | -102 | -141 |
| Profit before tax | 45 | 25 | 5 | 189 | 142 | 58 | 270 | 224 | 392 | 31 | 142 | 285 | -44 | -17 |
| Tax | 12 | 8 | 2 | 46 | 32 | 11 | 60 | 51 | 88 | 8 | 32 | 64 | -9 | -2 |
| Net profit | 33 | 17 | 3 | 144 | 110 | 47 | 209 | 173 | 304 | 23 | 111 | 222 | -34 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.608 | 1.723 | 1.490 | 1.436 | 1.385 | 1.449 | 1.268 | 1.297 | 3.178 | 4.044 | 1.456 | 2.014 | 1.676 | 1.252 |
| Equity | 324 | 341 | 344 | 487 | 538 | 515 | 685 | 752 | 1.018 | 930 | 1.041 | 1.148 | 996 | 981 |
| Long-term debt | 0 | 0 | 1 | 43 | 31 | 9 | 54 | 42 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.284 | 1.382 | 1.145 | 906 | 816 | 924 | 529 | 503 | 2.160 | 3.114 | 415 | 865 | 680 | 272 |
| Total debt | 1.284 | 1.382 | 1.146 | 949 | 847 | 933 | 583 | 545 | 2.160 | 3.114 | 415 | 865 | 680 | 272 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Byriel | Management | 0 companies |