| Revenue | DKK 802K | -7% |
| EBITDA | DKK 292K | -57% |
| Net profit | DKK 227K | -57% |
| Total assets | DKK 91K | +250% |
| Equity | DKK -2,3M | +9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 969 | 587 | 298 | 171 | 72 | 163 | 85 | 195 | 292 | -151 | -64 | 563 | 865 | 802 |
| Staff expenses | -6 | -9 | -60 | -36 | -68 | -68 | -79 | -75 | -187 | -153 | -0 | -231 | -191 | -510 |
| EBITDA | 528 | 344 | 108 | 9 | 3 | 95 | 7 | 120 | 105 | -303 | -64 | 332 | 674 | 292 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -10 | -10 | -9 | -0 | -0 |
| EBIT | 528 | 344 | 108 | 9 | 3 | 95 | 7 | 120 | 104 | -314 | -75 | 324 | 674 | 292 |
| Net financials | -56 | -10 | -7 | -4 | 1 | -1 | -4 | -1 | -3 | -3 | -2 | -1 | -0 | -0 |
| Profit before tax | 473 | 334 | 100 | 5 | 4 | 95 | 3 | 119 | 101 | -316 | -77 | 323 | 673 | 292 |
| Tax | 118 | 91 | 27 | 3 | 0 | 21 | 1 | 28 | 21 | -67 | -16 | 78 | 149 | 65 |
| Net profit | 354 | 244 | 74 | 2 | 4 | 73 | 1 | 91 | 79 | -249 | -61 | 246 | 525 | 227 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 304 | 129 | 99 | 50 | 2 | 29 | 28 | 142 | 215 | 151 | 119 | 73 | 26 | 91 |
| Equity | -3.526 | -3.282 | -3.209 | -3.207 | -3.203 | -3.130 | -3.128 | -3.038 | -2.958 | -3.207 | -3.268 | -3.023 | -2.498 | -2.271 |
| Long-term debt | 3.509 | 3.144 | 3.180 | 3.206 | 3.163 | 3.088 | 3.111 | 3.131 | 3.126 | 3.354 | 3.346 | 2.994 | 2.279 | 2.174 |
| Short-term debt | 320 | 267 | 128 | 51 | 42 | 71 | 45 | 49 | 47 | 5 | 42 | 102 | 2.524 | 188 |
| Total debt | 3.830 | 3.411 | 3.308 | 3.257 | 3.205 | 3.159 | 3.156 | 3.179 | 3.173 | 3.359 | 3.387 | 3.096 | 2.524 | 2.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Management | Management | 2007 | — | — |
PA Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Otto Dernje | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |