| Revenue | DKK 77K | -33% |
| EBITDA | DKK 77K | -33% |
| Net profit | DKK 52K | -41% |
| Total assets | DKK 523K | +1% |
| Equity | DKK -287K | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -8 | -8 | 0 | 93 | 75 | 89 | 77 | 100 | 134 | 101 | 114 | 77 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -8 | -8 | -3 | 93 | 75 | 89 | 77 | 100 | 134 | 101 | 114 | 77 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -21 | -21 | -8 | -8 | -8 | -8 |
| EBIT | -6 | -8 | -8 | -3 | 93 | 75 | 68 | 57 | 79 | 126 | 92 | 106 | 69 |
| Net financials | -56 | -41 | -44 | -81 | -66 | -66 | -52 | -45 | -48 | -46 | -18 | -17 | -16 |
| Profit before tax | -62 | -49 | -52 | -84 | 26 | 9 | 17 | 12 | 31 | 79 | 75 | 89 | 52 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -62 | -49 | -52 | -84 | 26 | 9 | 17 | 12 | 31 | 79 | 75 | 89 | 52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 698 | 633 | 395 | 1.577 | 1.652 | 1.642 | 1.623 | 1.637 | 1.589 | 639 | 521 | 516 | 523 |
| Equity | -494 | -543 | -594 | -678 | -652 | -643 | -626 | -614 | -583 | -503 | -428 | -339 | -287 |
| Long-term debt | 760 | 745 | 746 | 1.233 | 1.233 | 1.233 | 1.233 | 1.233 | 1.206 | 454 | 439 | 425 | 409 |
| Short-term debt | 431 | 431 | 243 | 1.022 | 1.071 | 1.052 | 1.016 | 1.018 | 965 | 688 | 510 | 431 | 400 |
| Total debt | 1.192 | 1.176 | 989 | 2.255 | 2.304 | 2.285 | 2.249 | 2.251 | 2.171 | 1.142 | 949 | 855 | 809 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Johannes Kroer | Management | 0 companies |