| Revenue | DKK 1M | +7% |
| EBITDA | DKK 1,4M | +464% |
| Net profit | DKK 843K | +418% |
| Total assets | DKK 16,5M | -6% |
| Equity | DKK 5M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 746 | 825 | 861 | 781 | 753 | 754 | 783 | 823 | 853 | 796 | 940 | 952 | 1.023 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 746 | 925 | 861 | 781 | 753 | 754 | 783 | 823 | 853 | 1.596 | 2.240 | 252 | 1.423 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 746 | 925 | 861 | 781 | 753 | 754 | 683 | 823 | 853 | 1.596 | 2.240 | 252 | 1.423 |
| Net financials | -370 | -858 | -1.362 | -1.341 | -1.974 | -333 | -242 | -305 | -27 | 150 | 336 | -540 | -342 |
| Profit before tax | — | 67 | -501 | -560 | -1.221 | 422 | 441 | 518 | 826 | 1.746 | 2.576 | -288 | 1.081 |
| Tax | 106 | 177 | 140 | 63 | 63 | 113 | 80 | 94 | 149 | 316 | 465 | -22 | 238 |
| Net profit | 270 | -110 | -641 | -623 | -1.285 | 309 | 361 | 424 | 677 | 1.431 | 2.111 | -265 | 843 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.807 | 14.861 | 14.816 | 14.818 | 15.167 | 15.486 | 15.466 | 15.557 | 15.715 | 16.621 | 18.388 | 17.503 | 16.520 |
| Equity | — | 1.671 | 1.030 | 407 | -878 | -569 | -208 | 216 | 892 | 2.323 | 4.435 | 4.169 | 5.012 |
| Long-term debt | 16.192 | 16.192 | 16.192 | 16.192 | 16.192 | 16.192 | 15.372 | 14.547 | 13.724 | 6.451 | 6.323 | 5.914 | 5.588 |
| Short-term debt | 4.930 | 5.052 | 4.895 | 5.544 | 7.114 | 7.012 | 6.961 | 6.947 | 6.690 | 6.742 | 6.062 | 5.873 | 5.520 |
| Total debt | 21.122 | 21.244 | 13.786 | 14.411 | 23.306 | 23.204 | 22.333 | 21.494 | 20.414 | 13.193 | 12.384 | 11.787 | 11.108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
NBC HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Vilhelm Johnstad | Management | 0 companies |