| Revenue | DKK -465K | +36% |
| EBITDA | DKK -830K | -17% |
| Net profit | DKK 488K | -67% |
| Total assets | DKK 51,5M | +1% |
| Equity | DKK 51,3M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 579 | 1.152 | 183 | 1.069 | 1.425 | 1.473 | 702 | -281 | -195 | 989 | -472 | -343 | -465 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -145 | -407 | -364 | -365 |
| EBITDA | 579 | 1.152 | 183 | 1.069 | 1.425 | 1.473 | 702 | -281 | -195 | 843 | -879 | -708 | -830 |
| Depreciation & amort. | -596 | -619 | -654 | -1.074 | -1.077 | -1.367 | -729 | -89 | -111 | -121 | -212 | -39 | -137 |
| EBIT | -18 | 534 | -471 | -5 | 348 | 106 | -26 | -370 | -306 | 722 | -1.091 | -746 | -967 |
| Net financials | 2.511 | -1.148 | 1.475 | 2.420 | 598 | 143 | -870 | 3.662 | 902 | 2.271 | -3.132 | 2.200 | 1.458 |
| Profit before tax | 2.493 | -614 | 1.004 | 2.415 | 946 | 1.190 | 79 | 3.292 | 596 | 2.993 | -4.223 | 1.454 | 490 |
| Tax | 283 | 384 | 319 | 419 | 2 | 55 | -25 | 753 | 119 | 468 | 194 | -6 | 3 |
| Net profit | 2.210 | -998 | 686 | 1.996 | 944 | 1.135 | 104 | 2.538 | 478 | 2.526 | -4.417 | 1.460 | 488 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 52.273 | 48.567 | 48.670 | 51.552 | 52.450 | 52.543 | 50.202 | 52.193 | 51.936 | 54.495 | 49.843 | 51.076 | 51.472 |
| Equity | 48.345 | 46.347 | 46.932 | 48.828 | 49.673 | 49.807 | 48.911 | 51.340 | 51.707 | 54.118 | 49.580 | 50.920 | 51.286 |
| Long-term debt | 1.371 | 1.222 | 1.059 | 912 | 758 | 587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.557 | 999 | 308 | 912 | 900 | 1.489 | 1.255 | 806 | 195 | 343 | 263 | 155 | 186 |
| Total debt | 3.928 | 2.221 | 1.367 | 1.824 | 1.658 | 2.076 | 1.255 | 806 | 195 | 343 | 263 | 155 | 186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Fogh Rasmussen | Management | 0 companies |