| Revenue | DKK 677K | +4% |
| EBITDA | DKK 677K | +4% |
| Net profit | DKK 183K | +2% |
| Total assets | DKK 16,1M | +1% |
| Equity | DKK 2,4M | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -128 | 447 | — | 740 | 2.333 | 134 | -210 | -411 | -1.141 | 469 | 602 | 669 | 652 | 677 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -128 | 447 | 0 | 622 | 2.333 | 134 | -210 | -411 | -1.141 | 469 | 602 | 669 | 652 | 677 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -100 | -204 | -208 | -212 |
| EBIT | -128 | 447 | 0 | 622 | 2.333 | 134 | -210 | -411 | -1.141 | 368 | 502 | 465 | 444 | 465 |
| Net financials | -869 | -688 | 0 | -483 | -100 | -270 | -303 | -274 | -286 | -280 | -189 | -184 | -203 | -231 |
| Profit before tax | 742 | 1.135 | 0 | 139 | 2.234 | -136 | -513 | -685 | -1.427 | 89 | 313 | 281 | 241 | 234 |
| Tax | 18 | -0 | -0 | -0 | 220 | -31 | -113 | -75 | -138 | -0 | -402 | 62 | 62 | 52 |
| Net profit | 723 | 1.135 | 0 | 139 | 2.014 | -105 | -399 | -610 | -1.289 | 89 | 714 | 219 | 179 | 183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.756 | 7.491 | 0 | 9.864 | 6.487 | 6.244 | 5.096 | 4.863 | 4.509 | 14.516 | 15.762 | 15.955 | 15.945 | 16.121 |
| Equity | 1.308 | 2.443 | 0 | -3.139 | -1.125 | -1.230 | -1.630 | -2.239 | -3.529 | -3.440 | 1.286 | 1.664 | 2.005 | 2.353 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 7.437 | 6.709 | 7.083 | 7.265 | 16.787 | 12.723 | 12.454 | 12.186 | 11.992 |
| Short-term debt | -10.063 | -9.934 | 0 | 13.003 | 7.613 | 37 | 17 | 20 | 773 | 1.169 | 1.025 | 939 | 664 | 686 |
| Total debt | -10.063 | -9.934 | 0 | 13.003 | 7.613 | 7.474 | 6.726 | 7.102 | 8.038 | 17.956 | 13.747 | 13.393 | 12.851 | 12.678 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2006 | — | — |
JV Management | Management | 2006 | — | — |
FE Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MMM INVEST ApS | Company | 50.0% | 50.0% | 2020 |
WIHU Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| John Schantz | Management | 0 companies |
| Jørn Vestergaard Hansen | Management | 0 companies |
| Flemming Ejler Elfrom Hansen | Founder | 0 companies |