| Revenue | DKK 424K | +575% |
| EBITDA | DKK 424K | +575% |
| Net profit | DKK 373K | +1192% |
| Total assets | DKK 264K | -83% |
| Equity | DKK 212K | -82% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 97 | 86 | 72 | 106 | 96 | 246 | 55 | 42 | 63 | 424 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 97 | 86 | 72 | 106 | 96 | 246 | 55 | 42 | 63 | 424 |
| Depreciation & amort. | 31 | -31 | -30 | -27 | -27 | -34 | -9 | -9 | -9 | -9 |
| EBIT | 66 | 55 | 42 | 79 | 69 | 212 | 45 | 32 | 53 | 415 |
| Net financials | -23 | -14 | -10 | -10 | -10 | -35 | -29 | -14 | -12 | -13 |
| Profit before tax | 43 | 40 | 32 | 69 | 59 | 177 | 17 | 19 | 41 | 403 |
| Tax | 11 | 19 | 7 | 15 | 14 | 41 | 5 | 4 | 12 | 30 |
| Net profit | 32 | 21 | 24 | 54 | 45 | 136 | 12 | 15 | 29 | 373 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.676 | 1.659 | 1.629 | 1.651 | 1.646 | 2.952 | 1.558 | 1.549 | 1.539 | 264 |
| Equity | 853 | 874 | 898 | 952 | 998 | 1.134 | 1.146 | 1.160 | 1.189 | 212 |
| Long-term debt | 755 | 708 | 661 | 615 | 567 | 513 | 0 | 0 | 0 | 0 |
| Short-term debt | 68 | 77 | 69 | 84 | 82 | 1.306 | 412 | 388 | 349 | 52 |
| Total debt | 823 | 785 | 730 | 699 | 649 | 1.819 | 412 | 388 | 349 | 52 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2002 | — | — |
JS Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JESA INVEST ApS | Company | 25.0% | 25.0% | 2014 |
J.THORUP HOLDING ApS | Company | 25.0% | 25.0% | 2002 |
| Individual | 25.0% | 25.0% | 2002 | |
| Individual | 25.0% | 25.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Bo Thorup | Management | 0 companies |
| Jesper Sander | Management | 0 companies |