| Revenue | DKK 1,2M | -6% |
| EBITDA | DKK 967K | +63% |
| Net profit | DKK 486K | +704% |
| Total assets | DKK 7,4M | -2% |
| Equity | DKK -2,2M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -280 | -354 | 362 | 164 | 206 | — | 317 | 314 | 247 | 319 | 520 | 484 | 1.262 | 1.183 |
| Staff expenses | -266 | -48 | -79 | -87 | -89 | -0 | -0 | -0 | -0 | -0 | -88 | -153 | -668 | -216 |
| EBITDA | -592 | -402 | 283 | 77 | 116 | 0 | 317 | 314 | 247 | 319 | 432 | 331 | 594 | 967 |
| Depreciation & amort. | -137 | -432 | -316 | -301 | -326 | -0 | -335 | -334 | -184 | -195 | -177 | -189 | -235 | -235 |
| EBIT | -730 | -834 | -32 | -225 | -209 | 0 | -19 | -20 | 63 | 124 | 255 | 142 | 359 | 733 |
| Net financials | -98 | -164 | -115 | -117 | -116 | 0 | -269 | -272 | -275 | -335 | -301 | -296 | -299 | -247 |
| Profit before tax | -827 | -998 | -148 | -342 | -326 | 0 | -288 | -292 | -212 | -211 | -46 | -153 | 60 | 486 |
| Tax | -249 | -67 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -702 | -931 | -148 | -342 | -326 | 0 | -288 | -292 | -212 | -211 | -46 | -153 | 60 | 486 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.824 | 7.716 | 7.432 | 7.280 | 7.025 | 0 | 6.481 | 6.214 | 6.110 | 7.593 | 7.638 | 7.564 | 7.560 | 7.391 |
| Equity | 643 | -288 | -435 | -777 | -1.103 | 0 | -1.814 | -2.106 | -2.318 | -2.529 | -2.575 | -2.728 | -2.668 | -2.182 |
| Long-term debt | 2.762 | 2.657 | 7.394 | 7.568 | 7.765 | 0 | 7.796 | 7.776 | 7.826 | 9.349 | 9.293 | 9.344 | 9.377 | 9.166 |
| Short-term debt | 5.352 | 5.346 | 473 | 489 | 363 | 0 | 499 | 544 | 603 | 773 | 920 | 947 | 851 | 407 |
| Total debt | 8.114 | 8.003 | 7.867 | 8.057 | 8.128 | 0 | 8.295 | 8.320 | 8.428 | 10.122 | 10.213 | 10.292 | 10.228 | 9.573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL | Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jackie Lyng | Founder | 0 companies |
| Pia Lyng | Board of Directors | 0 companies |