| Revenue | DKK 27K | -58% |
| EBITDA | DKK 27K | -58% |
| Net profit | DKK -61K | -89% |
| Total assets | DKK 4,4M | -1% |
| Equity | DKK 1M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 126 | 216 | 260 | 172 | 130 | 181 | 142 | 180 | 184 | 182 | 177 | 65 | 27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 60 | 147 | 97 | 172 | 130 | 181 | 142 | 180 | 184 | 182 | 177 | 65 | 27 |
| Depreciation & amort. | -187 | -185 | -2.198 | -104 | -104 | -104 | -104 | -91 | -91 | -91 | -91 | -91 | -91 |
| EBIT | -128 | -38 | -2.102 | 69 | 26 | 77 | 38 | 89 | 93 | 91 | 86 | -27 | -64 |
| Net financials | -171 | -173 | 3.952 | -48 | -24 | -24 | -25 | -24 | -25 | -25 | -21 | -15 | -14 |
| Profit before tax | -150 | -211 | 1.851 | 21 | 2 | 54 | 13 | 65 | 68 | 66 | 66 | -41 | -78 |
| Tax | 75 | -92 | -451 | -38 | 1 | 12 | 3 | 14 | 15 | 14 | 14 | -9 | -17 |
| Net profit | -224 | -118 | 2.302 | 59 | 1 | 42 | 10 | 51 | 53 | 51 | 51 | -32 | -61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.763 | 7.739 | 5.634 | 5.705 | 5.738 | 5.815 | 5.243 | 5.371 | 5.382 | 5.241 | 4.522 | 4.502 | 4.442 |
| Equity | -1.406 | -1.525 | 777 | 836 | 837 | 879 | 890 | 941 | 994 | 1.045 | 1.096 | 1.064 | 1.003 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.782 | 8.969 | 4.857 | 4.841 | 4.824 | 4.811 | 4.225 | 4.209 | 4.117 | 3.873 | 3.056 | 3.020 | 2.971 |
| Total debt | 8.782 | 8.969 | 4.857 | 4.841 | 4.824 | 4.811 | 4.225 | 4.209 | 4.117 | 3.873 | 3.056 | 3.020 | 2.971 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2005 | — | — |
EV Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJS HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Franz | Management | 0 companies |
| Elin Vibeke Bollerup Franz | Management | 0 companies |