| Revenue | DKK 1,2M | -1% |
| EBITDA | DKK 1,1M | -3% |
| Net profit | DKK -152K | -7061% |
| Total assets | DKK 21,7M | +0% |
| Equity | DKK 557K | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -29 | 95 | 107 | 170 | 66 | 74 | 134 | 140 | 445 | 715 | 900 | 1.225 | 1.217 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -33 | -52 | -81 | -100 | -121 |
| EBITDA | -29 | 95 | 107 | 170 | 66 | 322 | 134 | 140 | 412 | 663 | 818 | 1.124 | 1.096 |
| Depreciation & amort. | -62 | -59 | -44 | -44 | -44 | 124 | -31 | -43 | -100 | -138 | -207 | -238 | -242 |
| EBIT | -91 | 35 | 63 | 126 | 21 | 198 | 103 | 97 | 313 | 525 | 611 | 886 | 854 |
| Net financials | -59 | -38 | -55 | -30 | -52 | -21 | -65 | -86 | -294 | -222 | -379 | -883 | -1.046 |
| Profit before tax | -151 | -3 | 8 | 96 | -30 | 177 | 37 | 11 | 19 | 303 | 232 | 3 | -192 |
| Tax | -34 | 9 | 8 | 27 | -1 | 5 | 8 | -17 | 17 | 85 | -127 | 1 | -41 |
| Net profit | -117 | -12 | 0 | 69 | -30 | 173 | 29 | 28 | 2 | 218 | 359 | 2 | -152 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.696 | 2.343 | 2.207 | 2.213 | 2.063 | 1.794 | 1.818 | 6.034 | 12.263 | 12.631 | 22.517 | 21.740 | 21.702 |
| Equity | 36 | -142 | -141 | -73 | -102 | 71 | 100 | 128 | 129 | 347 | 706 | 708 | 557 |
| Long-term debt | 726 | 701 | 676 | 649 | 621 | 198 | 386 | 4.350 | 9.608 | 10.041 | 18.396 | 18.323 | 19.030 |
| Short-term debt | 1.934 | 1.784 | 1.673 | 1.625 | 1.533 | 1.525 | 1.308 | 1.550 | 2.502 | 2.133 | 3.415 | 2.709 | 2.115 |
| Total debt | 2.660 | 2.485 | 2.349 | 2.274 | 2.154 | 1.723 | 1.694 | 5.900 | 12.110 | 12.175 | 21.811 | 21.032 | 21.145 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 15.0% | 2021 | |
| Individual | 33.3% | 15.0% | 2021 | |
| Individual | 5.0% | 66.7% | 2021 | |
| Individual | 25.0% | 0.0% | 2006 | |
| Individual | 25.0% | 0.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Larsen | Founder | 0 companies |