| Revenue | DKK -5K | — |
| EBITDA | DKK -5K | — |
| Net profit | DKK 897K | +31% |
| Total assets | DKK 9,4M | +30% |
| Equity | DKK 7,8M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 185 | 38 | -8 | 0 | — | — | — | — | — | -25 | -9 | -0 | 0 | -5 |
| Staff expenses | -175 | -16.145 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10 | 42.826 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | -9 | -0 | 0 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10 | 42.826 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | -9 | -0 | 0 | -5 |
| Net financials | 279 | -31.753 | 611 | 751 | 1.272 | 858 | -710 | 1.619 | 385 | 241 | -403 | 965 | 683 | 898 |
| Profit before tax | 303 | 11.073 | 603 | 751 | 1.272 | 858 | -710 | 1.619 | 385 | 216 | -412 | 965 | 683 | 894 |
| Tax | 7 | 8.921 | -32 | -17 | -12 | -1 | -3 | -2 | -3 | -7 | -19 | -1 | -2 | -3 |
| Net profit | 296 | 2.152 | 636 | 768 | 1.285 | 859 | -707 | 1.621 | 388 | 223 | -393 | 966 | 684 | 897 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.560 | 3.665 | 4.421 | 4.868 | 5.948 | 6.617 | 5.655 | 7.227 | 7.788 | 7.000 | 7.177 | 6.578 | 7.245 | 9.417 |
| Equity | -186 | 1.967 | 2.506 | 2.674 | 3.859 | 4.617 | 3.807 | 5.322 | 5.602 | 5.825 | 5.431 | 6.341 | 6.966 | 7.802 |
| Long-term debt | 1.620 | 1.620 | 1.745 | 1.762 | 2.021 | 1.948 | 1.745 | 481 | 1.248 | 241 | 30 | 31 | 0 | 0 |
| Short-term debt | 125 | 78 | 171 | 433 | 68 | 52 | 104 | 1.424 | 414 | 392 | 1.715 | 206 | 279 | 1.615 |
| Total debt | 1.745 | 1.699 | 1.915 | 2.195 | 2.089 | 2.001 | 1.848 | 1.905 | 1.662 | 633 | 1.745 | 237 | 279 | 1.615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2000 | — | — |
KM Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| John Friis Skaarup | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Helle Bracker | Chairman | 0 companies |
| Martin Hanfgarn Christensen | Board of Directors | 0 companies |