| Revenue | DKK 74K | -49% |
| EBITDA | DKK -257K | -277% |
| Net profit | DKK -265K | -478% |
| Total assets | DKK 379K | -83% |
| Equity | DKK -250K | -1701% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 70 | -52 | -27 | 50 | 34 | 87 | 129 | 53 | 149 | 53 | 77 | 146 | 74 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 70 | -52 | -27 | 50 | 34 | 87 | 129 | 53 | 149 | 53 | 77 | 146 | -257 |
| Depreciation & amort. | -76 | -77 | 77 | 79 | -79 | -79 | -79 | -79 | -79 | -40 | -0 | -40 | -17 |
| EBIT | -6 | -129 | -104 | -29 | -45 | 7 | 49 | -26 | 70 | 13 | 77 | 106 | -274 |
| Net financials | -43 | -118 | 1.121 | -339 | -113 | -35 | -10 | 140 | -46 | -29 | 20 | -31 | 20 |
| Profit before tax | -49 | -247 | -1.205 | -528 | -158 | -28 | 39 | 114 | 24 | -16 | 97 | 75 | -254 |
| Tax | -11 | -39 | 94 | -0 | -0 | -5 | -0 | -43 | 12 | -53 | -16 | 5 | 11 |
| Net profit | -38 | -207 | -1.299 | -528 | -158 | -23 | 39 | 157 | 12 | 38 | 111 | 70 | -265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.410 | 4.355 | 3.045 | 2.728 | 2.601 | 2.611 | 2.528 | 2.704 | 2.603 | 2.595 | 2.687 | 2.295 | 379 |
| Equity | 1.805 | 1.549 | 298 | -230 | -388 | -411 | -372 | -215 | -203 | -165 | -55 | 16 | -250 |
| Long-term debt | 2.399 | 2.376 | 2.321 | 2.173 | 2.139 | 1.988 | 1.516 | 1.445 | 1.359 | 1.283 | 1.206 | 1.130 | 0 |
| Short-term debt | 206 | 430 | 426 | 785 | 851 | 1.035 | 1.384 | 1.474 | 1.446 | 1.477 | 1.536 | 1.150 | 629 |
| Total debt | 2.605 | 2.806 | 2.747 | 2.958 | 2.989 | 3.022 | 2.901 | 2.919 | 2.806 | 2.760 | 2.742 | 2.279 | 629 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Stampe Nielsen | Management | 0 companies |