| Revenue | DKK 373K | -49% |
| EBITDA | DKK -94K | -136% |
| Net profit | DKK 712K | -33% |
| Total assets | DKK 17,5M | -2% |
| Equity | DKK 13,7M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.574 | 3.581 | 2.353 | — | 2.360 | 2.127 | 2.127 | 2.195 | 2.139 | 854 | 170 | 738 | 373 |
| Staff expenses | -303 | -303 | -346 | -367 | -367 | -218 | -219 | -389 | -486 | -515 | -457 | -474 | -467 |
| EBITDA | 3.271 | 3.278 | 2.007 | 1.975 | 1.993 | 1.910 | 1.908 | 1.805 | 1.653 | -196 | -287 | 263 | -94 |
| Depreciation & amort. | 769 | 769 | -769 | -769 | -769 | -769 | -769 | -769 | -769 | -256 | -0 | -0 | -0 |
| EBIT | 2.503 | 2.509 | 1.238 | 1.206 | 1.224 | 1.141 | 1.139 | 1.036 | 884 | -453 | -287 | 263 | -94 |
| Net financials | -1.264 | -1.196 | -950 | -1.135 | -1.171 | -941 | -620 | -483 | -404 | 675 | -1.910 | 804 | 806 |
| Profit before tax | 1.239 | 1.313 | 289 | 71 | 32 | 182 | 519 | 553 | 480 | 222 | -2.197 | 1.067 | 712 |
| Tax | 188 | 276 | 90 | 37 | 12 | 9 | 115 | 121 | 106 | 28 | -0 | -0 | -0 |
| Net profit | 1.051 | 1.037 | 199 | 34 | 20 | 173 | 404 | 432 | 374 | 194 | -2.197 | 1.067 | 712 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 61.640 | 56.428 | 53.565 | 52.798 | 51.971 | 43.536 | 42.619 | 41.852 | 41.106 | 25.088 | 21.788 | 17.956 | 17.544 |
| Equity | 18.320 | 19.260 | 19.361 | 19.295 | 19.214 | 19.284 | 19.581 | 19.905 | 20.168 | 20.249 | 17.938 | 14.005 | 13.717 |
| Long-term debt | 36.990 | 30.347 | 27.169 | 26.122 | 25.296 | 16.935 | 15.219 | 15.702 | 14.416 | 3.791 | 3.716 | 3.654 | 3.570 |
| Short-term debt | 6.330 | 6.577 | 6.702 | 7.009 | 7.077 | 6.926 | 7.312 | 5.617 | 5.787 | 1.049 | 134 | 296 | 257 |
| Total debt | 43.321 | 36.924 | 33.871 | 33.132 | 32.374 | 23.861 | 22.531 | 21.318 | 20.203 | 4.839 | 3.849 | 3.951 | 3.827 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Jørgensen | Management | 0 companies |