| Revenue | DKK -273K | +27% |
| EBITDA | DKK -674K | +10% |
| Net profit | DKK -11,5M | -787% |
| Total assets | DKK 81M | -24% |
| Equity | DKK 79,7M | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -53 | -20 | -19 | -160 | -205 | -128 | -192 | 65.753 | 77.832 | -290 | -1.282 | -243 | -216 | -273 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45.822 | -61.890 | -3.324 | -2.726 | -533 | -532 | -401 |
| EBITDA | -53 | -20 | -19 | -160 | -205 | -128 | -192 | 19.931 | 15.943 | -3.614 | -4.008 | -776 | -748 | -674 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -993 | -2.997 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -53 | -20 | -19 | -160 | -205 | -128 | -192 | 18.937 | 12.945 | -3.614 | -4.008 | -776 | -748 | -674 |
| Net financials | 2.445 | 2.277 | 5.387 | 3.638 | 1.933 | 5.529 | 5.450 | 234 | -105 | 50.149 | 44.688 | -1.362 | 1.152 | -10.832 |
| Profit before tax | 2.392 | 2.258 | 5.368 | 3.478 | 1.728 | 5.401 | 5.258 | 19.171 | 12.841 | 46.535 | 40.680 | -2.138 | 403 | -11.506 |
| Tax | -167 | 19 | 435 | 271 | -29 | 209 | 147 | 4.284 | 2.992 | -51 | 293 | 84 | 1.702 | 18 |
| Net profit | 2.559 | 2.239 | 4.932 | 3.207 | 1.757 | 5.191 | 5.112 | 14.887 | 9.849 | 46.586 | 40.387 | -2.222 | -1.299 | -11.524 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.908 | 16.976 | 21.265 | 24.657 | 20.999 | 27.760 | 31.040 | 77.675 | 97.751 | 83.171 | 113.095 | 106.913 | 106.936 | 80.993 |
| Equity | 14.861 | 16.964 | 20.718 | 22.818 | 20.979 | 25.090 | 28.190 | 38.615 | 39.463 | 79.826 | 108.214 | 105.777 | 104.257 | 79.733 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 48 | 13 | 547 | 1.839 | 20 | 2.670 | 2.850 | 35.508 | 54.295 | 3.345 | 4.881 | 1.136 | 2.678 | 1.260 |
| Total debt | 48 | 13 | 547 | 1.839 | 20 | 2.670 | 2.850 | 35.508 | 54.295 | 3.345 | 4.881 | 1.136 | 2.678 | 1.260 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 10.0% | 2011 | |
| Individual | 25.0% | 10.0% | 2011 | |
| Individual | 25.0% | 10.0% | 2011 | |
| Individual | 10.0% | 50.0% | 2011 | |
| Individual | 10.0% | 10.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Byriel | Management | 0 companies |