| Revenue | DKK -28K | +124% |
| EBITDA | DKK -28K | +99% |
| Net profit | DKK -162K | +93% |
| Total assets | DKK 3,4M | +25% |
| Equity | DKK -1,8M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 806 | 939 | 912 | 918 | 1.033 | 1.204 | 1.057 | 1.083 | 649 | 346 | 482 | 820 | -13 | -28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -226 | -912 | -314 | -213 | -0 |
| EBITDA | 806 | 939 | 910 | 918 | 1.033 | 1.204 | 1.057 | 1.083 | 649 | -777 | -429 | 505 | -2.214 | -28 |
| Depreciation & amort. | 252 | 252 | 252 | 252 | 252 | 253 | -253 | -253 | -253 | -239 | -213 | -161 | -43 | -0 |
| EBIT | 554 | 687 | 658 | 666 | 781 | 951 | 804 | 829 | 396 | -1.015 | -642 | 344 | -2.256 | -28 |
| Net financials | -590 | -616 | -592 | -564 | -448 | -400 | -335 | -395 | -293 | -358 | -119 | -111 | -372 | -123 |
| Profit before tax | -37 | 71 | 66 | 102 | 333 | 551 | 469 | 435 | 103 | -1.374 | -761 | 233 | -2.628 | -151 |
| Tax | -117 | 83 | 78 | 83 | 129 | 177 | 159 | 154 | 78 | -52 | -121 | -48 | -175 | 10 |
| Net profit | 80 | -12 | -12 | 19 | 204 | 374 | 310 | 281 | 25 | -1.321 | -640 | 281 | -2.453 | -162 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.583 | 14.437 | 14.089 | 13.903 | 13.721 | 13.481 | 13.133 | 13.006 | 12.737 | 10.098 | 9.994 | 8.072 | 2.723 | 3.409 |
| Equity | 1.304 | 1.292 | 1.280 | 1.299 | 1.502 | 1.876 | 2.186 | 2.467 | 2.491 | 1.170 | 530 | 811 | -1.642 | -1.803 |
| Long-term debt | 11.009 | 9.873 | 10.202 | 9.708 | 8.853 | 7.935 | 7.062 | 6.649 | 6.110 | 4.238 | 2.382 | 0 | 0 | 0 |
| Short-term debt | 2.270 | 3.272 | 2.607 | 2.896 | 3.366 | 3.670 | 3.885 | 3.890 | 4.130 | 4.684 | 7.082 | 7.261 | 4.364 | 5.213 |
| Total debt | 13.279 | 13.145 | 12.809 | 12.604 | 12.219 | 11.605 | 10.946 | 10.539 | 10.240 | 8.922 | 9.464 | 7.261 | 4.364 | 5.213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2002 | — | — |
| Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARØN HOLDING ApS | Company | 10.0% | 10.0% | 2011 |
Nodiga ApS | Company | 100.0% | 100.0% | 2018 |
INOR HOLDING ApS | Company | 10.0% | 10.0% | 2011 |
JAN HOLMSGAARD A/S | Company | 10.0% | 10.0% | 2011 |
NEJSBORG ApS | Company | 10.0% | 10.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Jensen | Management | 0 companies |
| Revisionsfirmaet Steen Andersen | Audit | 0 companies |