| Revenue | DKK 1,5M | +5% |
| EBITDA | DKK 1,2M | -82% |
| Net profit | DKK 1,5M | -70% |
| Total assets | DKK 46,8M | +4% |
| Equity | DKK 7,1M | +31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 767 | 610 | 461 | 491 | 566 | 584 | 537 | 490 | -166 | 289 | 1.591 | 1.475 | 1.541 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -31 | -305 |
| EBITDA | 726 | 562 | 367 | 362 | 566 | 652 | 503 | 490 | -166 | 289 | -3.085 | 6.763 | 1.237 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 726 | 562 | 367 | 362 | 566 | 652 | 503 | 490 | -166 | 289 | -3.085 | 6.763 | 1.237 |
| Net financials | -251 | -205 | -195 | -192 | -128 | -61 | -75 | -302 | -52 | -188 | -345 | 4.972 | -499 |
| Profit before tax | 475 | 358 | 171 | 169 | 438 | 591 | 428 | 187 | -218 | 101 | -3.430 | 6.416 | 2.348 |
| Tax | 123 | 2 | 46 | 65 | 74 | 130 | 95 | 42 | -48 | 13 | -751 | 1.412 | 872 |
| Net profit | 352 | 355 | 125 | 104 | 364 | 461 | 333 | 146 | -170 | 88 | -2.679 | 5.004 | 1.476 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.456 | 11.289 | 11.377 | 11.179 | 11.705 | 11.162 | 11.458 | 13.386 | 22.271 | 45.261 | 40.363 | 45.233 | 46.845 |
| Equity | 2.326 | 2.681 | 2.806 | 2.910 | 3.274 | 3.734 | 4.068 | 4.213 | 4.043 | 4.131 | 455 | 5.459 | 7.150 |
| Long-term debt | 6.248 | 5.704 | 5.237 | 4.760 | 4.200 | 3.416 | 3.039 | 0 | 0 | 32.730 | 31.594 | 30.436 | 29.573 |
| Short-term debt | 2.177 | 2.292 | 2.735 | 2.908 | 3.627 | 3.384 | 3.722 | 8.508 | 17.611 | 7.771 | 8.313 | 8.329 | 8.654 |
| Total debt | 8.425 | 7.996 | 7.972 | 7.668 | 7.827 | 6.800 | 6.761 | 8.508 | 17.611 | 40.501 | 39.907 | 38.765 | 38.227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSS HOLDING 2005 ApS | Company | 50.0% | 50.0% | 2005 |
Fiellau 24 Holding ApS | Company | 25.0% | 25.0% | 2024 |
Åkerman Holding ApS | Company | 25.0% | 25.0% | 2024 |
FIELLAU HOLDING ApS | Company | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Fiellau-Nikolajsen | Management | 0 companies |