| Revenue | DKK 764K | -59% |
| EBITDA | DKK 108K | -90% |
| Net profit | DKK -21K | -103% |
| Total assets | DKK 1,1M | -66% |
| Equity | DKK 128K | -85% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 968 | 1.317 | 1.653 | 1.026 | 1.159 | 1.044 | 1.402 | 1.212 | 1.563 | 2.062 | 2.759 | 1.958 | 1.884 | 764 |
| Staff expenses | -999 | -713 | -838 | -775 | -774 | -749 | -814 | -760 | -816 | -844 | -794 | -797 | -813 | -656 |
| EBITDA | -31 | 604 | 814 | 251 | 385 | 295 | 588 | 452 | 746 | 1.218 | 1.965 | 1.161 | 1.071 | 108 |
| Depreciation & amort. | 361 | -253 | 213 | 208 | 149 | -153 | -174 | -114 | -198 | -318 | -396 | -265 | -138 | -113 |
| EBIT | -392 | 351 | 601 | 43 | 236 | 142 | 414 | 338 | 548 | 900 | 1.569 | 897 | 933 | -4 |
| Net financials | -74 | -91 | -49 | -41 | -55 | -35 | -44 | -30 | -23 | -30 | -18 | -12 | -41 | -23 |
| Profit before tax | -424 | 360 | 552 | 2 | 181 | 107 | 369 | 309 | 525 | 870 | 1.550 | 884 | 892 | -27 |
| Tax | 21 | 50 | 151 | -0 | 18 | 23 | 82 | 68 | 115 | 192 | 341 | 195 | 197 | -6 |
| Net profit | -445 | 310 | 401 | 2 | 163 | 84 | 288 | 240 | 410 | 679 | 1.209 | 690 | 695 | -21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.251 | 1.086 | 1.943 | 1.551 | 3.384 | 1.642 | 1.767 | 1.801 | 2.185 | 2.971 | 3.469 | 2.194 | 3.297 | 1.111 |
| Equity | -121 | 189 | 590 | 291 | 454 | 538 | 826 | 766 | 876 | 1.155 | 1.664 | 1.154 | 849 | 128 |
| Long-term debt | 194 | 199 | 194 | 140 | 82 | 26 | 258 | 346 | 642 | 706 | 712 | 405 | 290 | 0 |
| Short-term debt | 1.178 | 698 | 1.159 | 1.120 | 2.847 | 1.078 | 683 | 648 | 658 | 1.103 | 1.093 | 635 | 2.158 | 983 |
| Total debt | 1.372 | 897 | 1.353 | 1.260 | 2.929 | 1.104 | 941 | 994 | 1.300 | 1.809 | 1.805 | 1.040 | 2.448 | 983 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GUSTAVSEN HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
Fonseca Holding ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| John Leschly Gustavsen | Management | 0 companies |