| Revenue | DKK 1,8M | -16% |
| EBITDA | DKK 1,2M | -29% |
| Net profit | DKK -16,3M | -199% |
| Total assets | DKK 368M | -9% |
| Equity | DKK 338,3M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -128 | 1.345 | 1.117 | 1.189 | 1.135 | 1.372 | 1.297 | 1.332 | 2.753 | 2.048 | 3.204 | 2.375 | 2.186 | 1.840 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -22 | -26 |
| EBITDA | -128 | 1.171 | 947 | 1.030 | 950 | 1.316 | 1.134 | 1.171 | 2.570 | 1.843 | 2.791 | 1.785 | 1.736 | 1.239 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -128 | 1.171 | 947 | 1.030 | 950 | 1.316 | 1.134 | 1.171 | 2.570 | 1.843 | 2.791 | 1.785 | 1.736 | 1.239 |
| Net financials | 677 | 1.927 | 3.019 | 4.114 | 2.309 | 2.902 | 1.888 | 2.058 | -1.461 | 200.068 | 40.124 | 103.663 | 19.756 | -29.328 |
| Profit before tax | 549 | 3.098 | 3.967 | 5.144 | 3.258 | 4.218 | 3.022 | 3.229 | 1.109 | 201.911 | 42.915 | 105.448 | 21.493 | -28.089 |
| Tax | 14 | 362 | 690 | 1.214 | 786 | 899 | 713 | 826 | 202 | 5.418 | 9.706 | 24.747 | 4.896 | -11.741 |
| Net profit | 535 | 2.737 | 3.277 | 3.930 | 2.472 | 3.319 | 2.309 | 2.403 | 906 | 196.493 | 33.209 | 80.701 | 16.597 | -16.348 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.930 | 14.448 | 18.451 | 23.366 | 29.893 | 35.338 | 43.159 | 46.245 | 41.452 | 246.800 | 288.550 | 382.111 | 406.154 | 367.963 |
| Equity | 6.284 | 9.021 | 12.298 | 16.228 | 18.700 | 22.019 | 24.332 | 26.736 | 27.642 | 224.135 | 257.387 | 338.088 | 354.685 | 338.337 |
| Long-term debt | 646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 5.427 | 6.153 | 7.138 | 11.192 | 13.319 | 18.827 | 19.509 | 13.810 | 22.665 | 31.163 | 44.023 | 51.469 | 29.627 |
| Total debt | 646 | 5.427 | 6.153 | 7.138 | 11.192 | 13.319 | 18.827 | 19.509 | 13.810 | 22.665 | 31.163 | 44.023 | 51.469 | 29.627 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2023 | — | — |
PM Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jeanette Løgstrup | Management | 0 companies |
| Peter Møller Holm | Audit | 0 companies |