| Revenue | DKK 1,3M | +106% |
| EBITDA | DKK 1,3M | +106% |
| Net profit | DKK 985K | +615% |
| Total assets | DKK 4,7M | -49% |
| Equity | DKK 3,6M | +38% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 835 | 924 | 699 | 438 | 594 | 650 | 702 | 653 | 1.342 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 831 | 647 | 368 | 438 | 594 | 650 | 702 | 653 | 1.342 |
| Depreciation & amort. | -268 | -0 | -0 | -214 | -205 | -207 | -230 | -231 | -11 |
| EBIT | 562 | 647 | 368 | 224 | 388 | 443 | 472 | 422 | 1.331 |
| Net financials | -202 | -139 | -86 | -373 | -204 | -192 | -181 | -245 | -131 |
| Profit before tax | 361 | 508 | 281 | -149 | 184 | 252 | 291 | 177 | 1.200 |
| Tax | 90 | 81 | 65 | -33 | 41 | 55 | 64 | 39 | 215 |
| Net profit | 270 | 427 | 216 | -117 | 144 | 196 | 227 | 138 | 985 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.194 | 10.303 | 9.665 | 9.732 | 9.533 | 9.434 | 9.435 | 9.308 | 4.710 |
| Equity | 1.395 | 1.823 | 2.039 | 1.922 | 2.066 | 2.263 | 2.489 | 2.627 | 3.612 |
| Long-term debt | 7.216 | 13.494 | 12.422 | 6.262 | 5.977 | 5.685 | 5.387 | 5.116 | 0 |
| Short-term debt | 1.235 | 1.339 | 1.025 | 1.206 | 1.108 | 972 | 996 | 958 | 1.098 |
| Total debt | 8.451 | 14.833 | 7.626 | 7.468 | 7.084 | 6.658 | 6.384 | 6.074 | 1.098 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Unofficial title | Unofficial title | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
Frausinggaard ApS | Company | 100.0% | 100.0% | 2016 |
HOLDINGSELSKABET JO ApS | Company | 100.0% | 100.0% | 2006 |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Maagaard Rasmussen | Unofficial title | 0 companies |