| Revenue | DKK 1M | +4% |
| EBITDA | DKK 1M | +3% |
| Net profit | DKK 731K | +1199% |
| Total assets | DKK 8,8M | -4% |
| Equity | DKK 4,6M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 493 | 628 | 721 | 529 | 645 | 797 | 878 | 914 | 706 | 610 | 1.389 | 1.169 | 1.003 | 1.046 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 493 | 628 | 721 | 529 | 645 | 797 | 878 | 914 | 614 | 610 | 1.389 | 1.169 | 1.003 | 1.037 |
| Depreciation & amort. | 715 | -721 | -722 | -349 | -352 | -251 | -269 | -296 | -328 | -339 | -409 | -332 | -433 | -346 |
| EBIT | -223 | -93 | -1 | 180 | 294 | 546 | 609 | 618 | 285 | 271 | 979 | 837 | 570 | 691 |
| Net financials | -203 | -169 | -145 | -110 | -83 | -61 | -262 | 58 | 271 | 155 | -61 | 223 | -655 | 268 |
| Profit before tax | -182 | -131 | -13 | 70 | 210 | 485 | 347 | 675 | 556 | 426 | 918 | 1.060 | -85 | 958 |
| Tax | 122 | 65 | 67 | 17 | 46 | 107 | 76 | 149 | 147 | 94 | 202 | 233 | -19 | 227 |
| Net profit | -304 | -196 | -79 | 53 | 164 | 378 | 271 | 527 | 410 | 332 | 716 | 827 | -67 | 731 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.837 | 7.184 | 6.551 | 6.152 | 6.098 | 6.088 | 6.843 | 6.664 | 6.404 | 5.855 | 6.249 | 7.182 | 9.144 | 8.781 |
| Equity | 553 | 357 | 278 | 330 | 495 | 873 | 1.143 | 1.670 | 2.080 | 2.412 | 3.128 | 3.955 | 3.889 | 4.620 |
| Long-term debt | 3.503 | 3.503 | 3.503 | 3.355 | 3.155 | 2.954 | 2.747 | 2.520 | 2.292 | 1.647 | 1.471 | 1.294 | 1.101 | 902 |
| Short-term debt | 3.551 | 3.190 | 2.742 | 2.450 | 2.448 | 2.258 | 2.943 | 2.453 | 2.010 | 1.755 | 1.626 | 1.912 | 4.137 | 3.247 |
| Total debt | 7.054 | 6.693 | 6.245 | 5.805 | 5.603 | 5.212 | 5.690 | 4.974 | 4.302 | 3.402 | 3.096 | 3.206 | 5.239 | 4.149 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
G9 HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Bisgaard Jensen | Management | 0 companies |