| Revenue | DKK 5,4M | +2220% |
| EBITDA | DKK 5M | +21604% |
| Net profit | DKK 150K | +176% |
| Total assets | DKK 13,1M | -26% |
| Equity | DKK 660K | +29% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.052 | 2.003 | 2.056 | 2.275 | 2.080 | 1.917 | 1.894 | 1.601 | 464 | -41 | 4.428 | 3.531 | 233 | 5.408 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.845 | 1.784 | 1.827 | 2.032 | 1.861 | 1.663 | -316 | -10.416 | 241 | -271 | 4.005 | 2.755 | -23 | 5.035 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.845 | 1.784 | 1.827 | 2.032 | 1.861 | 1.663 | -316 | -10.416 | 241 | -271 | 4.005 | 2.755 | -23 | 5.035 |
| Net financials | -1.875 | 723 | -2.627 | -723 | -3.174 | -1.002 | -952 | -1.005 | 1.612 | -76 | -4.056 | -2.563 | 78 | -4.885 |
| Profit before tax | -29 | 2.507 | -800 | 1.309 | -1.313 | 124 | -1.268 | -11.420 | 1.854 | -347 | -51 | 192 | 54 | 150 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -29 | 2.507 | -800 | 1.309 | -1.313 | 124 | -1.268 | -11.420 | 1.854 | -347 | -51 | 192 | 54 | 150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.869 | 31.176 | 32.734 | 34.569 | 30.204 | 29.138 | 26.962 | 16.251 | 10.245 | 9.202 | 12.767 | 15.631 | 17.851 | 13.142 |
| Equity | 1.686 | 4.892 | 4.793 | 6.651 | 10.618 | 11.060 | 9.605 | -1.815 | 249 | 82 | 211 | 456 | 510 | 660 |
| Long-term debt | 28.295 | 24.329 | 26.315 | 26.313 | 18.190 | 17.112 | 16.378 | 17.323 | 7.467 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.887 | 1.955 | 1.627 | 1.605 | 1.397 | 966 | 979 | 743 | 2.529 | 9.120 | 12.555 | 15.175 | 17.341 | 12.483 |
| Total debt | 30.183 | 26.284 | 27.941 | 27.918 | 19.586 | 18.078 | 17.357 | 18.066 | 9.996 | 9.120 | 12.555 | 15.175 | 17.341 | 12.483 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Executive Committee | Executive Committee | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BORNHOLMS HOLDING ApS | Company | 20.0% | 20.0% | 2020 |
| Individual | 15.0% | 15.0% | 2000 | |
| Individual | 15.0% | 15.0% | 2023 | |
| Individual | 15.0% | 15.0% | 2000 | |
| Individual | 10.0% | 10.0% | 2000 | |
| Individual | 10.0% | 10.0% | 2000 | |
| Individual | 10.0% | 10.0% | 2000 | |
| Individual | 5.0% | 5.0% | 2000 | |
| Individual | 15.0% | 15.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Tullin | Executive Committee | 0 companies |
| Christian Sieverts | Board of Directors | 0 companies |