| Revenue | DKK -122K | -94% |
| EBITDA | DKK -188K | +92% |
| Net profit | DKK 773K | +492% |
| Total assets | DKK 36,1M | -1% |
| Equity | DKK 30,5M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.894 | 2.226 | 852 | 1.036 | 3.228 | 515 | 80 | 135 | 189 | -303 | -438 | -2.091 | -122 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -150 | -151 | -151 | -198 | -256 | -426 | -306 | -66 |
| EBITDA | 2.941 | 2.237 | 846 | 1.004 | 3.242 | 365 | -72 | -17 | -9 | -558 | -864 | -2.397 | -188 |
| Depreciation & amort. | -32 | -26 | -0 | -15 | -88 | -0 | -171 | -171 | -207 | -145 | -259 | -259 | -259 |
| EBIT | 2.909 | 2.211 | 846 | 989 | 3.154 | 365 | -243 | -187 | -216 | -703 | -1.123 | -2.656 | -448 |
| Net financials | 1.160 | 584 | 1.754 | -363 | 1.375 | 4.305 | 2.087 | 4.797 | 6.000 | 4.543 | -2.912 | 2.845 | 1.506 |
| Profit before tax | 4.069 | 2.795 | 2.601 | 626 | 4.529 | 4.670 | 1.844 | 4.610 | 5.784 | 3.840 | -4.036 | 190 | 1.058 |
| Tax | 294 | 141 | 428 | -91 | 306 | 307 | -350 | 298 | 484 | 1.057 | -823 | 59 | 285 |
| Net profit | 3.776 | 2.653 | 2.172 | 717 | 4.224 | 4.362 | 2.194 | 4.312 | 5.300 | 2.783 | -3.213 | 131 | 773 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.684 | 20.234 | 21.204 | 22.181 | 28.378 | 34.962 | 31.896 | 35.352 | 39.307 | 41.319 | 36.681 | 36.350 | 36.130 |
| Equity | 19.629 | 20.182 | 20.869 | 20.586 | 22.810 | 25.672 | 26.866 | 30.178 | 33.478 | 34.761 | 30.548 | 30.178 | 30.451 |
| Long-term debt | 0 | 0 | 0 | 0 | 3.439 | 0 | 4.604 | 4.560 | 4.553 | 4.506 | 4.456 | 4.523 | 4.194 |
| Short-term debt | 51 | 51 | 335 | 1.595 | 2.129 | 9.290 | 426 | 614 | 1.274 | 2.022 | 1.678 | 1.648 | 1.200 |
| Total debt | 51 | 51 | 335 | 1.595 | 5.568 | 9.290 | 5.030 | 5.174 | 5.827 | 6.528 | 6.133 | 6.172 | 5.393 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2004 | — | — |
SL Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Johan Juul-Jensen | Management | 0 companies |
| Søren Laursen Møller | Audit | 0 companies |