| Revenue | DKK 1,2M | +2% |
| EBITDA | DKK 1,1M | -29% |
| Net profit | DKK 967K | -11% |
| Total assets | DKK 16,4M | +0% |
| Equity | DKK 10,3M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.345 | 1.210 | 1.234 | 1.259 | 1.284 | 1.310 | 1.336 | 1.276 | 1.210 | 1.234 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -277 | 1.774 | 259 | 1.965 | 1.258 | 1.547 | -215 | 1.166 | 1.607 | 1.146 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -277 | 1.774 | 259 | 1.965 | 1.258 | 1.547 | -215 | 1.166 | 1.607 | 1.146 |
| Net financials | -983 | -953 | -910 | -879 | -810 | -728 | -676 | -598 | -517 | -179 |
| Profit before tax | -1.260 | 821 | -651 | 1.087 | 448 | 819 | -891 | 568 | 1.091 | 967 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.260 | 821 | -651 | 1.087 | 448 | 819 | -891 | 568 | 1.091 | 967 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.883 | 17.214 | 16.675 | 17.133 | 17.157 | 17.392 | 15.980 | 15.904 | 16.400 | 16.398 |
| Equity | 2.378 | 3.619 | 3.388 | 4.643 | 6.971 | 7.958 | 7.234 | 7.886 | 9.159 | 10.273 |
| Long-term debt | 13.535 | 12.791 | 12.590 | 11.765 | 9.465 | 8.731 | 8.013 | 7.161 | 6.095 | 4.987 |
| Short-term debt | 970 | 804 | 698 | 725 | 721 | 704 | 733 | 857 | 1.146 | 1.137 |
| Total debt | 14.505 | 13.595 | 13.288 | 12.490 | 10.186 | 9.435 | 8.746 | 8.018 | 7.241 | 6.124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2000 | — | — |
AK Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmy Austin | Management | 0 companies |
| Allan Kiowsky | Management | 0 companies |