| Revenue | DKK -8K | -104% |
| EBITDA | DKK -8K | -104% |
| Net profit | DKK -179K | -161% |
| Total assets | DKK 4,5M | -4% |
| Equity | DKK -107K | -250% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 175 | 184 | 151 | 229 | 253 | -138 | 95 | 230 | 219 | 262 | 137 | 271 | 193 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 175 | 184 | 151 | 229 | 253 | -138 | 95 | 230 | 219 | 262 | 137 | 271 | 193 | -8 |
| Depreciation & amort. | 63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 |
| EBIT | 112 | 121 | 88 | 166 | 190 | -201 | 32 | 167 | 156 | 199 | 74 | 208 | 130 | -71 |
| Net financials | 859 | -55 | -67 | -56 | -189 | -75 | -53 | -75 | -78 | -77 | -88 | -185 | -198 | -108 |
| Profit before tax | 970 | 67 | 22 | 110 | 1 | -276 | -21 | 92 | 78 | 122 | -14 | 23 | -68 | -179 |
| Tax | 52 | 43 | 1 | 30 | 28 | 32 | 3 | 28 | 25 | 34 | 5 | 12 | -0 | -0 |
| Net profit | 918 | 24 | 21 | 80 | -28 | -308 | -24 | 64 | 54 | 88 | -19 | 10 | -68 | -179 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.057 | 3.774 | 3.595 | 3.320 | 5.314 | 4.920 | 4.857 | 4.893 | 4.908 | 4.994 | 4.885 | 4.779 | 4.664 | 4.459 |
| Equity | 178 | 202 | 223 | 303 | 275 | -33 | -57 | 7 | 61 | 149 | 130 | 140 | 71 | -107 |
| Long-term debt | 3.750 | 3.441 | 3.256 | 2.650 | 4.750 | 4.710 | 4.666 | 4.621 | 4.571 | 4.527 | 4.488 | 4.447 | 4.406 | 4.365 |
| Short-term debt | 129 | 113 | 116 | 367 | 288 | 243 | 247 | 265 | 276 | 319 | 267 | 193 | 187 | 202 |
| Total debt | 3.879 | 3.555 | 3.372 | 3.017 | 5.039 | 4.953 | 4.914 | 4.886 | 4.847 | 4.845 | 4.755 | 4.639 | 4.592 | 4.566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2004 | — | — |
SM Management | Management | 2011 | — | — |
ZR Management | Management | 2009 | — | — |
JP Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Carl Vestergaard | Management | 0 companies |
| Stephanie Macpherson | Management | 0 companies |
| Zaki Rudbeck | Management | 0 companies |
| Jens Peter Graverholt | Founder | 0 companies |