| Revenue | DKK 645K | +25% |
| EBITDA | DKK -59K | +70% |
| Net profit | DKK -90K | +55% |
| Total assets | DKK 3,6M | -8% |
| Equity | DKK 2,2M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.960 | 5.524 | 4.056 | 4.435 | 2.841 | 5.666 | 1.408 | 798 | 517 | 645 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -890 | -744 | -715 | -704 |
| EBITDA | 291 | 235 | 446 | -85 | 235 | 384 | 519 | 54 | -198 | -59 |
| Depreciation & amort. | -46 | -46 | -46 | -46 | -46 | -46 | -135 | -33 | -33 | -18 |
| EBIT | 245 | 189 | 399 | -132 | 189 | 338 | 383 | 21 | -231 | -77 |
| Net financials | -52 | -35 | -50 | -61 | -74 | -196 | -27 | -15 | -26 | -37 |
| Profit before tax | 193 | 154 | 350 | -193 | 115 | 142 | 356 | 6 | -258 | -114 |
| Tax | 53 | 53 | 93 | -0 | 2 | -0 | 70 | 2 | -56 | -24 |
| Net profit | 140 | 100 | 257 | -193 | 114 | 142 | 286 | 4 | -202 | -90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.557 | 3.732 | 4.300 | 3.527 | 4.030 | 4.424 | 4.193 | 3.875 | 3.934 | 3.614 |
| Equity | 2.426 | 2.376 | 2.533 | 2.140 | 2.254 | 2.486 | 2.592 | 2.596 | 2.294 | 2.204 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.113 | 1.336 | 1.749 | 1.369 | 1.756 | 1.919 | 1.602 | 1.280 | 1.640 | 1.410 |
| Total debt | 1.113 | 1.336 | 1.749 | 1.369 | 1.756 | 1.919 | 1.602 | 1.280 | 1.640 | 1.410 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2000 | — | — |
PB Unofficial title | Unofficial title | 2023 | — | — |
JN Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
25. november 1971 ApS | Company | 100.0% | 100.0% | 2019 |
TRISTAR HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Hesel Jacobsen | Management | 0 companies |
| Pernille Bigaard | Unofficial title | 0 companies |
| Jannich Nicolai Hesel Jacobsen | Management | 0 companies |