| Revenue | DKK -100K | +21% |
| EBITDA | DKK -100K | -21% |
| Net profit | DKK 146K | -75% |
| Total assets | DKK 4M | +0% |
| Equity | DKK 3,9M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.419 | 505 | -139 | -71 | 60 | -90 | -92 | 53 | -73 | -138 | -148 | -83 | -100 |
| Staff expenses | -724 | -724 | -208 | -112 | -4 | -3 | -4 | -4 | -9 | -4 | -1 | -0 | -0 |
| EBITDA | 696 | -219 | -347 | -183 | 55 | -93 | -96 | 49 | -82 | -142 | -148 | -83 | -100 |
| Depreciation & amort. | -71 | -11 | -92 | -93 | -95 | -95 | -85 | -46 | -76 | -73 | -73 | -0 | -0 |
| EBIT | 624 | -230 | -438 | -276 | -40 | -188 | -180 | 3 | -158 | -215 | -222 | -83 | -100 |
| Net financials | 395 | 397 | 464 | 279 | -401 | -407 | -38 | 401 | 215 | 703 | -422 | 664 | 253 |
| Profit before tax | 1.019 | 167 | 25 | 3 | -441 | -595 | -219 | 404 | 57 | 488 | -643 | 581 | 153 |
| Tax | 246 | 43 | 5 | -1 | 31 | 25 | 0 | 44 | 13 | 274 | -14 | -0 | 7 |
| Net profit | 774 | 124 | 20 | 4 | -472 | -620 | -219 | 360 | 44 | 213 | -629 | 581 | 146 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.983 | 6.065 | 5.764 | 5.593 | 5.023 | 4.265 | 3.938 | 4.233 | 4.159 | 4.474 | 3.654 | 3.975 | 3.965 |
| Equity | 5.907 | 5.941 | 5.661 | 5.515 | 4.941 | 4.219 | 3.896 | 4.148 | 4.082 | 4.182 | 3.438 | 3.901 | 3.925 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 75 | 89 | 73 | 56 | 71 | 47 | 42 | 61 | 55 | 278 | 215 | 73 | 40 |
| Total debt | 75 | 89 | 73 | 56 | 71 | 47 | 42 | 61 | 55 | 278 | 215 | 73 | 40 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Byriel | Management | 0 companies |