| Revenue | DKK 212K | +32% |
| EBITDA | DKK 212K | +32% |
| Net profit | DKK 41K | +524% |
| Total assets | DKK 2,8M | +0% |
| Equity | DKK -1,1M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 101 | 115 | 122 | 327 | 156 | 60 | 84 | -115 | -103 | -24 | 38 | 40 | 161 | 212 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 101 | 115 | 122 | 327 | 156 | 60 | 84 | -115 | -103 | -24 | 38 | 40 | 161 | 212 |
| Depreciation & amort. | -27 | -27 | -27 | -27 | -27 | -27 | -33 | -33 | -33 | -33 | -40 | -41 | -41 | -43 |
| EBIT | 74 | 88 | 95 | 300 | 129 | 33 | 51 | -148 | -136 | -57 | -2 | -1 | 119 | 169 |
| Net financials | -107 | -116 | -92 | -88 | -84 | -72 | -67 | -63 | -59 | -53 | -47 | -38 | -129 | -128 |
| Profit before tax | -33 | -29 | 3 | 212 | 46 | -38 | -17 | -211 | -195 | -110 | -48 | -39 | -10 | 41 |
| Tax | -8 | -3 | 5 | 58 | 19 | -8 | -4 | -0 | -82 | 208 | -0 | -0 | -0 | -0 |
| Net profit | -25 | -26 | -2 | 154 | 26 | -30 | -13 | -211 | -113 | -318 | -48 | -39 | -10 | 41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.955 | 1.931 | 1.900 | 1.815 | 1.776 | 1.757 | 2.236 | 2.252 | 2.286 | 2.897 | 2.812 | 2.838 | 2.809 | 2.799 |
| Equity | -462 | -487 | -489 | -335 | -309 | -339 | -352 | -563 | -676 | -994 | -1.043 | -1.082 | -1.092 | -1.051 |
| Long-term debt | 1.391 | 1.331 | 1.268 | 1.201 | 1.125 | 1.044 | 959 | 881 | 791 | 689 | 573 | 3.728 | 3.678 | 3.601 |
| Short-term debt | 1.026 | 1.088 | 1.121 | 948 | 960 | 1.052 | 1.628 | 1.934 | 2.171 | 3.203 | 3.282 | 192 | 223 | 249 |
| Total debt | 2.417 | 2.419 | 2.388 | 2.150 | 2.085 | 2.096 | 2.587 | 2.815 | 2.962 | 3.892 | 3.855 | 3.920 | 3.900 | 3.850 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Andersen Falsing | Founder | 0 companies |