| Revenue | DKK 59K | +86% |
| EBITDA | DKK 59K | +86% |
| Net profit | DKK 155K | +233% |
| Total assets | DKK 2,3M | +5% |
| Equity | DKK 1,4M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 53 | 36 | 49 | 55 | 57 | 56 | 77 | 54 | 49 | 20 | 18 | 46 | 32 | 59 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 53 | 36 | 49 | 55 | 57 | 56 | 77 | 54 | 49 | 20 | 18 | 46 | 32 | 59 |
| Depreciation & amort. | 17 | 17 | 17 | 17 | 17 | -17 | -17 | -17 | -17 | -17 | -20 | -23 | -23 | -23 |
| EBIT | 36 | 19 | 32 | 38 | 40 | 39 | 60 | 37 | 32 | 3 | -2 | 23 | 9 | 36 |
| Net financials | 11 | 61 | 68 | 127 | 154 | 25 | 326 | 39 | 119 | 124 | -98 | -189 | 42 | 124 |
| Profit before tax | 47 | 80 | 100 | 164 | 194 | 63 | 386 | 75 | 151 | 126 | -99 | -166 | 51 | 160 |
| Tax | -18 | -9 | 44 | -86 | -9 | -8 | -3 | -3 | -3 | -6 | -5 | -2 | 5 | 6 |
| Net profit | 65 | 90 | 56 | 251 | 203 | 71 | 388 | 79 | 153 | 133 | -94 | -164 | 46 | 155 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.306 | 1.469 | 1.447 | 1.518 | 1.529 | 2.197 | 2.946 | 2.665 | 2.500 | 2.566 | 2.364 | 2.163 | 2.151 | 2.251 |
| Equity | -661 | -554 | -481 | -213 | 7 | 711 | 1.099 | 1.178 | 1.331 | 1.464 | 1.370 | 1.206 | 1.252 | 1.409 |
| Long-term debt | 751 | 730 | 707 | 683 | 659 | 633 | 769 | 598 | 661 | 634 | 593 | 572 | 572 | 551 |
| Short-term debt | 1.216 | 1.294 | 1.221 | 1.048 | 863 | 678 | 906 | 721 | 344 | 309 | 247 | 236 | 178 | 142 |
| Total debt | 1.967 | 2.023 | 1.928 | 1.732 | 1.522 | 1.311 | 1.675 | 1.319 | 1.005 | 944 | 841 | 808 | 751 | 693 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| John Astrup | Founder | 0 companies |