| Revenue | DKK 3,5M | +1% |
| EBITDA | DKK 3,8M | -4% |
| Net profit | DKK 2M | -5% |
| Total assets | DKK 71,7M | +2% |
| Equity | DKK 24,8M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | 22 | 1.210 | 1.750 | 1.747 | 2.119 | 2.912 | 3.095 | 3.059 | 3.574 | 3.212 | 3.367 | 3.433 | 3.478 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -78 | -64 | -6 | -203 | -77 | -291 |
| EBITDA | -4 | 22 | 1.210 | 1.750 | 1.747 | 3.547 | 3.597 | 3.075 | 6.681 | 7.309 | 3.206 | 4.889 | 3.939 | 3.767 |
| Depreciation & amort. | 16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | 22 | 1.210 | 1.750 | 1.747 | 3.547 | 3.597 | 3.075 | 6.681 | 7.309 | 3.206 | 4.889 | 3.939 | 3.767 |
| Net financials | -493 | -665 | -1.101 | -820 | -830 | -993 | -1.325 | -686 | -586 | -563 | -503 | -822 | -1.189 | -1.190 |
| Profit before tax | -514 | -643 | 108 | 930 | 917 | 2.554 | 2.272 | 2.389 | 6.095 | 6.746 | 2.702 | 4.067 | 2.751 | 2.577 |
| Tax | -124 | -161 | 27 | 21 | 248 | 737 | 564 | 523 | 1.339 | 1.483 | 592 | 807 | 620 | 549 |
| Net profit | -389 | -482 | 81 | 909 | 668 | 1.817 | 1.708 | 1.866 | 4.756 | 5.263 | 2.110 | 3.260 | 2.131 | 2.028 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.436 | 16.557 | 32.809 | 32.554 | 35.801 | 48.199 | 55.000 | 61.159 | 64.916 | 68.776 | 68.894 | 65.230 | 70.389 | 71.672 |
| Equity | -1.271 | -1.753 | 811 | 1.720 | 2.389 | 4.206 | 5.914 | 7.780 | 12.537 | 17.799 | 19.909 | 20.669 | 22.800 | 24.828 |
| Long-term debt | 0 | 0 | 24.572 | 21.499 | 21.195 | 28.847 | 39.625 | 42.511 | 41.128 | 39.386 | 38.007 | 36.811 | 41.262 | 40.522 |
| Short-term debt | 9.707 | 18.310 | 6.664 | 8.788 | 11.671 | 14.118 | 8.282 | 9.693 | 9.263 | 8.766 | 8.153 | 4.545 | 2.994 | 2.880 |
| Total debt | 9.707 | 18.310 | 31.236 | 30.287 | 32.867 | 42.964 | 47.907 | 52.204 | 50.391 | 48.152 | 46.160 | 41.356 | 44.257 | 43.403 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMBYG A/S | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Nyborg | Management | 0 companies |
| Nicolai Nyborg | Board of Directors | 0 companies |
| Benny Lynge Nielsen | Board of Directors | 0 companies |
| Anette Nyborg | Chairman | 0 companies |
| Niels Jørn Holm | Chairman | 0 companies |
| Thorkild Larsen | Board of Directors | 0 companies |
| Thomas Nyborg | Board of Directors | 0 companies |
| Bente Holm | Board of Directors | 0 companies |