| Revenue | DKK 2,1M | +17% |
| EBITDA | DKK -2,4M | -232% |
| Net profit | DKK 1,9M | -6% |
| Total assets | DKK 117,9M | -7% |
| Equity | DKK 72,9M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.259 | 3.332 | 2.983 | — | 3.187 | 2.796 | 2.773 | 2.529 | 2.056 | 1.772 | 3.091 | 2.838 | 1.804 | 2.111 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.820 | 4.346 | 2.895 | 0 | 3.305 | 1.796 | 3.894 | -3.671 | 1.246 | 8.012 | -909 | 3.038 | 1.804 | -2.379 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.820 | 4.346 | 2.895 | 0 | 3.305 | 1.796 | 3.894 | -3.671 | 1.246 | 8.012 | -909 | 3.038 | 1.804 | -2.379 |
| Net financials | -4.267 | -482 | -1.342 | 0 | 3.547 | 13.016 | 1.689 | 1.537 | 6.373 | 6.150 | 7.520 | 5.222 | 515 | 3.075 |
| Profit before tax | -2.193 | 2.850 | 1.641 | 0 | 6.832 | 14.723 | 5.565 | -2.205 | 7.513 | 14.162 | 6.611 | 8.260 | 2.319 | 696 |
| Tax | -482 | 622 | 202 | -0 | 557 | 91 | 749 | -886 | 206 | 1.787 | -359 | 232 | 244 | -1.248 |
| Net profit | -1.711 | 2.228 | 1.439 | 0 | 6.275 | 14.633 | 4.816 | -1.319 | 7.307 | 12.375 | 6.970 | 8.028 | 2.075 | 1.944 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67.735 | 68.743 | 70.998 | 0 | 94.429 | 91.646 | 95.643 | 90.381 | 91.418 | 119.492 | 123.073 | 127.573 | 127.114 | 117.904 |
| Equity | 15.813 | 24.040 | 25.480 | 0 | 37.986 | 46.619 | 51.434 | 49.115 | 54.422 | 60.797 | 64.768 | 70.796 | 72.121 | 72.865 |
| Long-term debt | -46.474 | 37.624 | 34.902 | 0 | 47.916 | 35.725 | 34.941 | 33.375 | 24.874 | 40.851 | 39.497 | 38.207 | 32.727 | 26.635 |
| Short-term debt | -1.992 | 3.000 | 6.337 | 0 | 3.062 | 3.731 | 2.924 | 2.397 | 6.386 | 10.001 | 11.325 | 10.855 | 14.307 | 12.076 |
| Total debt | -48.466 | 40.624 | 41.238 | 0 | 50.978 | 39.456 | 37.865 | 35.772 | 31.261 | 50.853 | 50.822 | 49.062 | 47.035 | 38.711 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2004 | — | — | |
JV Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VISSING ASSET MANAGEMENT ApS | Company | 50.0% | 50.0% | 2004 |
MONTEREY INVEST ApS | Company | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Jesper Vissing | Management | 0 companies |