| Revenue | DKK 136K | +6% |
| EBITDA | DKK 136K | +6% |
| Net profit | DKK 150K | +133% |
| Total assets | DKK 5,7M | -9% |
| Equity | DKK 4,6M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38 | -297 | 201 | 441 | 717 | 65 | 25 | 103 | 110 | 67 | 110 | 154 | 129 | 136 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 38 | -297 | 201 | 441 | 717 | 65 | 25 | 103 | 110 | 67 | 110 | 154 | 129 | 136 |
| Depreciation & amort. | -17 | -21 | -24 | -24 | -24 | -24 | -24 | -24 | -24 | -26 | -26 | -26 | -26 | -26 |
| EBIT | 22 | -318 | 177 | 418 | 693 | 41 | 1 | 79 | 87 | 41 | 84 | 127 | 102 | 110 |
| Net financials | 171 | 61 | 127 | 294 | 8 | 361 | 116 | 785 | 156 | 73 | 307 | 1.603 | -453 | 228 |
| Profit before tax | 193 | -257 | 305 | 711 | 702 | 402 | 117 | 865 | 243 | 114 | 391 | 1.730 | -351 | 338 |
| Tax | 59 | 1 | 32 | 85 | -28 | 28 | 27 | 13 | 62 | -39 | -10 | 242 | 101 | 188 |
| Net profit | 134 | -258 | 273 | 627 | 729 | 374 | 90 | 851 | 181 | 153 | 401 | 1.488 | -452 | 150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.387 | 3.183 | 3.512 | 3.002 | 3.768 | 4.306 | 4.409 | 5.203 | 5.295 | 5.238 | 5.754 | 7.089 | 6.301 | 5.722 |
| Equity | 1.388 | 1.033 | 1.210 | 1.737 | 2.365 | 2.636 | 2.620 | 3.363 | 3.433 | 3.473 | 3.760 | 5.130 | 4.556 | 4.571 |
| Long-term debt | 808 | 808 | 808 | 966 | 926 | 1.783 | 1.752 | 1.728 | 1.710 | 769 | 776 | 1.005 | 826 | 659 |
| Short-term debt | 1.191 | 1.342 | 1.494 | 299 | 477 | 779 | 894 | 935 | 940 | 996 | 1.218 | 954 | 919 | 492 |
| Total debt | 1.999 | 2.150 | 2.302 | 1.266 | 1.404 | 2.562 | 2.647 | 2.662 | 2.650 | 1.764 | 1.995 | 1.959 | 1.745 | 1.151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Kjæp | Audit | 0 companies |