| Revenue | DKK 1,1M | +2% |
| EBITDA | DKK 1,1M | +0% |
| Net profit | DKK 758K | +0% |
| Total assets | DKK 16,6M | -1% |
| Equity | DKK 9,9M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.567 | 1.509 | 361 | 718 | 3.531 | 973 | 983 | 976 | 994 | 925 | 1.004 | 878 | 1.058 | 1.076 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.570 | 543 | 1.221 | 1.433 | 5.251 | 1.453 | 983 | 976 | 994 | 3.720 | 1.004 | 1.259 | 1.058 | 1.055 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | 240 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.570 | 543 | 1.221 | 1.433 | 5.251 | 1.213 | 983 | 976 | 994 | 3.720 | 1.004 | 1.259 | 1.058 | 1.055 |
| Net financials | -2.224 | -2.221 | -1.201 | -352 | -278 | -86 | -75 | -73 | -67 | -64 | -90 | -155 | -90 | -84 |
| Profit before tax | -654 | -1.678 | 20 | 1.080 | 4.973 | 1.128 | 908 | 903 | 927 | 3.655 | 914 | 1.104 | 969 | 971 |
| Tax | -0 | -50 | -0 | -0 | 489 | 248 | 203 | 832 | -548 | 804 | 201 | 243 | 213 | 214 |
| Net profit | -654 | -1.628 | 20 | 1.080 | 4.483 | 879 | 705 | 72 | 1.475 | 2.851 | 713 | 861 | 756 | 758 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.453 | 47.546 | 38.217 | 29.899 | 26.991 | 16.057 | 15.314 | 14.619 | 15.449 | 17.320 | 17.212 | 17.271 | 16.806 | 16.635 |
| Equity | -17.676 | -19.304 | 5.495 | 6.575 | 11.058 | 5.938 | 6.126 | 6.197 | 7.673 | 10.084 | 10.356 | 10.418 | 9.973 | 9.931 |
| Long-term debt | 32.710 | 29.763 | 22.390 | 16.295 | 1.701 | 9.236 | 8.130 | 7.204 | 6.795 | 6.387 | 6.008 | 5.465 | 4.577 | 4.185 |
| Short-term debt | 32.419 | 37.087 | 10.332 | 7.029 | 14.232 | 883 | 1.058 | 1.217 | 982 | 850 | 848 | 859 | 1.419 | 1.545 |
| Total debt | 65.129 | 66.850 | 32.722 | 23.324 | 15.933 | 10.120 | 9.188 | 8.421 | 7.777 | 7.236 | 6.856 | 6.324 | 5.996 | 5.730 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2006 | — | — |
JD Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HØGH & ROUSING INVEST A/S | Company | 50.0% | 50.0% | 2019 |
JDA HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Høgh | Management | 0 companies |
| Jeppe Daniel Aillaud | Management | 0 companies |
| Allan Rousing | Board of Directors | 0 companies |
| Niels Lomborg | Chairman | 0 companies |