| Revenue | DKK -186K | -26% |
| EBITDA | DKK -186K | +26% |
| Net profit | DKK -320K | +11% |
| Total assets | DKK 4,5M | +6% |
| Equity | DKK -1,1M | -42% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19 | 25 | -66 | -133 | -60 | 103 | -149 | 23 | 16 | 129 | -124 | -225 | -253 | -186 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 19 | 25 | -66 | -133 | -60 | 103 | -149 | 23 | 16 | 129 | -124 | -225 | -253 | -186 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -52 | -61 | -115 | -122 | -140 | -141 | -139 | -94 | -88 |
| EBIT | 19 | 25 | -66 | -133 | -60 | 51 | -210 | -92 | -107 | -11 | -265 | -364 | -347 | -274 |
| Net financials | -67 | -68 | -53 | -97 | -96 | -56 | -70 | -68 | -55 | -55 | -58 | -83 | -114 | -125 |
| Profit before tax | -47 | -43 | -119 | -230 | -155 | -5 | -280 | -160 | -161 | -66 | -323 | -447 | -461 | -399 |
| Tax | -12 | -11 | -29 | -54 | -34 | -1 | -61 | -33 | -35 | -24 | -71 | -98 | -101 | -79 |
| Net profit | -35 | -32 | -90 | -176 | -121 | -4 | -219 | -127 | -126 | -43 | -252 | -348 | -360 | -320 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.821 | 2.803 | 2.916 | 2.978 | 3.005 | 2.949 | 3.921 | 4.748 | 3.847 | 3.767 | 3.780 | 3.897 | 4.267 | 4.516 |
| Equity | 144 | 112 | 22 | -154 | -275 | -279 | -498 | 375 | 249 | 207 | -45 | -393 | -753 | -1.073 |
| Long-term debt | 1.831 | 1.763 | 1.678 | 4.630 | 3.032 | 2.873 | 5.118 | 4.946 | 4.556 | 4.507 | 3.702 | 4.201 | 4.929 | 5.479 |
| Short-term debt | 846 | 928 | 1.216 | 100 | 1.764 | 1.786 | 644 | 683 | 201 | 129 | 123 | 89 | 91 | 110 |
| Total debt | 2.677 | 2.691 | 2.894 | 4.730 | 4.796 | 4.660 | 5.762 | 5.629 | 4.756 | 4.636 | 3.825 | 4.290 | 5.020 | 5.589 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2005 | — | — |
JS Management | Management | 2005 | — | — |
CJ Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Klyver-Jess Aps | Company | 100.0% | 100.0% | 2016 |
DS Smith Display Holding ApS | Company | 100.0% | 100.0% | 2005 |
J.J. ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jan Sandgreen Jensen | Management | 0 companies |
| Christian Jess | Management | 0 companies |