| Revenue | DKK 1,1M | +5% |
| EBITDA | DKK 826K | +5% |
| Net profit | DKK 548K | +11% |
| Total assets | DKK 13,2M | +1% |
| Equity | DKK 12,3M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 637 | 649 | 655 | 667 | 668 | 796 | 935 | 874 | 853 | 897 | 884 | 970 | 1.002 | 1.050 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -82 | -165 | -225 | -194 | -261 | -218 | -224 |
| EBITDA | 531 | 553 | 557 | 603 | 600 | 669 | 849 | 792 | 687 | 672 | 690 | 709 | 784 | 826 |
| Depreciation & amort. | 186 | 187 | 187 | -187 | -187 | -187 | -299 | -299 | -299 | -299 | -299 | -299 | -299 | -299 |
| EBIT | 345 | 366 | 370 | 416 | 413 | 481 | 549 | 492 | 388 | 373 | 391 | 410 | 484 | 527 |
| Net financials | -285 | -253 | -315 | -287 | -272 | -395 | -618 | -518 | -43 | -11 | 83 | 79 | 150 | 177 |
| Profit before tax | 61 | 113 | 55 | 129 | 141 | 86 | -68 | -25 | 344 | 362 | 474 | 488 | 634 | 703 |
| Tax | 15 | -5 | 11 | 28 | 31 | 19 | -15 | -6 | 77 | 80 | 104 | 107 | 140 | 155 |
| Net profit | 45 | 118 | 45 | 101 | 110 | 67 | -53 | -20 | 267 | 282 | 369 | 381 | 495 | 548 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.976 | 8.319 | 8.164 | 8.564 | 8.899 | 11.449 | 13.029 | 13.075 | 13.034 | 13.034 | 13.238 | 13.486 | 13.072 | 13.180 |
| Equity | 112 | 230 | 275 | 375 | 485 | 552 | 499 | 479 | 10.235 | 10.518 | 10.887 | 11.268 | 11.762 | 12.311 |
| Long-term debt | 4.267 | 2.134 | 2.205 | 2.205 | 2.042 | 1.823 | 1.603 | 1.382 | 1.161 | 939 | 718 | 506 | 291 | 0 |
| Short-term debt | 5.491 | 5.709 | 5.407 | 5.675 | 6.032 | 8.599 | 10.375 | 10.635 | 1.034 | 945 | 975 | 1.029 | 309 | 133 |
| Total debt | 7.625 | 7.843 | 7.612 | 7.880 | 8.074 | 10.422 | 11.978 | 12.018 | 2.195 | 1.884 | 1.693 | 1.535 | 600 | 133 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FUGA INVEST ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Thorvald Daugaard Buhl | Management | 0 companies |