| Revenue | DKK 219K | -23% |
| EBITDA | DKK 183K | +252% |
| Net profit | DKK 37K | -92% |
| Total assets | DKK 4M | +0% |
| Equity | DKK 2M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 265 | 247 | 249 | 46 | 244 | 161 | 180 | 228 | 222 | 467 | 189 | 285 | 219 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -145 | -405 | -0 |
| EBITDA | 265 | 247 | 249 | 46 | 244 | 161 | 180 | 228 | 222 | 467 | 45 | -120 | 183 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 265 | 247 | 249 | 46 | 244 | 161 | 180 | 228 | 222 | 467 | 45 | -120 | 183 |
| Net financials | -90 | -67 | -68 | -56 | -69 | -67 | -63 | -99 | -74 | -56 | -55 | 669 | -133 |
| Profit before tax | 174 | 181 | 181 | -10 | 175 | 95 | 116 | 130 | 148 | 411 | -10 | 549 | 50 |
| Tax | 44 | 5 | 45 | -2 | 38 | 21 | 26 | 29 | 33 | 86 | -1 | 93 | 13 |
| Net profit | 130 | 176 | 136 | -8 | 136 | 74 | 91 | 101 | 115 | 325 | -10 | 456 | 37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.967 | 3.977 | 3.981 | 3.965 | 3.948 | 3.969 | 3.950 | 4.523 | 5.594 | 5.043 | 4.840 | 3.955 | 3.968 |
| Equity | 548 | 724 | 860 | 852 | 988 | 1.062 | 1.153 | 1.254 | 1.369 | 1.694 | 1.549 | 1.970 | 2.007 |
| Long-term debt | 2.006 | 1.903 | 1.801 | 1.706 | 1.595 | 1.494 | 1.391 | 2.824 | 2.855 | 2.855 | 2.855 | 0 | 0 |
| Short-term debt | 1.082 | 1.059 | 1.028 | 1.117 | 1.072 | 1.122 | 1.114 | 154 | 1.051 | 175 | 117 | 1.694 | 1.677 |
| Total debt | 3.088 | 2.962 | 2.830 | 2.824 | 2.668 | 2.615 | 2.505 | 2.977 | 3.906 | 3.030 | 2.972 | 1.694 | 1.677 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2002 | — | — |
KD Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jess Grimm Birnbaum | Management | 0 companies |
| Kim Dahl Larsen | Management | 0 companies |