| Revenue | DKK 162K | -167% |
| EBITDA | DKK 162K | +167% |
| Net profit | DKK -72K | +91% |
| Total assets | DKK 9,4M | +4% |
| Equity | DKK 1,3M | -5% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -180 | -176 | — | — | — | -286 | 83 | 104 | 785 | 1.200 | 565 | 645 | -243 | 162 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24 | -20 | 0 | 0 | 0 | -286 | 83 | 104 | 785 | 1.200 | 565 | 584 | -243 | 162 |
| Depreciation & amort. | -78 | -78 | -0 | -0 | -0 | -22 | -22 | -32 | -32 | -34 | -48 | -45 | -33 | -24 |
| EBIT | -102 | -98 | 0 | 0 | 0 | -309 | 61 | 72 | 753 | 1.166 | 517 | 539 | -276 | 138 |
| Net financials | -146 | -151 | 0 | 0 | 0 | -105 | -44 | -64 | -58 | -96 | -3 | -108 | -506 | -374 |
| Profit before tax | 44 | 54 | 0 | 0 | 0 | -414 | 17 | 8 | 694 | 1.070 | 514 | 431 | -782 | -236 |
| Tax | -0 | 2 | -0 | -0 | -0 | -0 | -0 | -0 | 30 | 274 | 128 | 38 | -0 | -164 |
| Net profit | 44 | 51 | 0 | 0 | 0 | -414 | 17 | 8 | 664 | 796 | 386 | 393 | -782 | -72 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.908 | 3.884 | 0 | 0 | 0 | 1.009 | 1.929 | 2.001 | 2.850 | 3.708 | 4.363 | 8.380 | 9.048 | 9.396 |
| Equity | 53 | 105 | 0 | 0 | 0 | -157 | -140 | -132 | 532 | 1.328 | 1.714 | 2.107 | 1.325 | 1.253 |
| Long-term debt | -2.998 | -2.851 | 0 | 0 | 0 | 591 | 633 | 591 | 549 | 506 | 463 | 426 | 1.050 | 996 |
| Short-term debt | -963 | -1.137 | 0 | 0 | 0 | 575 | 1.436 | 1.542 | 1.769 | 1.875 | 2.187 | 5.848 | 6.673 | 7.147 |
| Total debt | -3.961 | -3.988 | 0 | 0 | 0 | 1.167 | 2.069 | 2.133 | 2.318 | 2.380 | 2.649 | 6.273 | 7.723 | 8.143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2003 | — | — |
CM Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OPHUG1 EJENDOMME ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Bo Boelt Andersen | Management | 0 companies |
| Claus Møller | Founder | 0 companies |