| Revenue | DKK 216K | +32% |
| EBITDA | DKK 1,5M | +380% |
| Net profit | DKK 1M | +273% |
| Total assets | DKK 12,8M | +10% |
| Equity | DKK 9,7M | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 102 | 117 | 95 | 45 | 327 | 924 | 887 | 1.161 | 1.518 | 3.456 | 2.228 | 163 | 216 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -688 | -746 |
| EBITDA | -85 | -172 | -101 | -84 | -97 | -531 | -291 | -533 | -294 | -34 | -1.937 | -386 | -525 | 1.469 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -85 | -172 | -101 | -84 | -97 | -531 | -291 | -533 | -294 | -34 | -1.937 | -386 | -525 | 1.469 |
| Net financials | 9 | 129 | 531 | 502 | -192 | 434 | -14 | 176 | -73 | 811 | -563 | 401 | 897 | -149 |
| Profit before tax | -76 | -43 | 431 | 418 | -290 | -98 | -305 | -357 | -367 | 777 | -757 | 15 | 372 | 1.320 |
| Tax | -15 | -8 | 100 | 102 | -64 | -4 | -87 | -54 | -79 | 191 | -166 | 5 | 96 | 292 |
| Net profit | -61 | -35 | 331 | 316 | -226 | -93 | -218 | -304 | -288 | 586 | -591 | 10 | 276 | 1.029 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.106 | 10.266 | 10.751 | 10.683 | 10.118 | 10.135 | 9.871 | 9.638 | 9.363 | 11.275 | 10.468 | 10.378 | 11.554 | 12.761 |
| Equity | 8.486 | 8.451 | 8.686 | 8.802 | 8.376 | 8.283 | 8.065 | 7.761 | 7.473 | 8.059 | 7.469 | 7.479 | 8.636 | 9.665 |
| Long-term debt | 1.600 | 1.600 | 1.678 | 1.656 | 1.600 | 1.600 | 1.600 | 1.560 | 1.518 | 2.513 | 2.513 | 2.513 | 2.513 | 2.513 |
| Short-term debt | 20 | 215 | 388 | 225 | 142 | 252 | 206 | 316 | 372 | 703 | 487 | 387 | 381 | 268 |
| Total debt | 1.620 | 1.815 | 2.065 | 1.881 | 1.742 | 1.852 | 1.806 | 1.876 | 1.890 | 3.216 | 3.000 | 2.900 | 2.894 | 2.781 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Founder | Founder | 1999 | — | — |
MF Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jarl Holger Witzke | Founder | 0 companies |
| Mogens Flenør Balle | Audit | 0 companies |