| Revenue | DKK -125K | -40% |
| EBITDA | DKK -125K | +77% |
| Net profit | DKK -107K | +73% |
| Total assets | DKK 2,5M | -3% |
| Equity | DKK 1,8M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 312 | 320 | 405 | 337 | 353 | 362 | 374 | 384 | 396 | 192 | 297 | -208 | -125 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 312 | 320 | 330 | 337 | 353 | 362 | 374 | 384 | 396 | 192 | 297 | -537 | -125 |
| Depreciation & amort. | -79 | -79 | -79 | -79 | -67 | -25 | -25 | -25 | -25 | -25 | -25 | -16 | -16 |
| EBIT | 233 | 241 | 250 | 258 | 286 | 338 | 350 | 360 | 372 | 167 | 273 | -553 | -141 |
| Net financials | -95 | -73 | -64 | -58 | -49 | -42 | -43 | -50 | -12 | -25 | -23 | 54 | -0 |
| Profit before tax | 138 | 168 | 187 | 200 | 238 | 296 | 306 | 310 | 359 | 143 | 250 | -499 | -142 |
| Tax | 34 | 21 | 44 | 46 | 52 | 65 | 67 | 68 | 79 | 31 | 55 | -104 | -34 |
| Net profit | 103 | 147 | 143 | 154 | 185 | 231 | 239 | 242 | 280 | 111 | 195 | -394 | -107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.316 | 4.270 | 4.202 | 4.098 | 4.025 | 4.033 | 4.110 | 4.426 | 4.539 | 4.437 | 3.978 | 2.595 | 2.525 |
| Equity | 1.540 | 1.627 | 1.720 | 1.774 | 1.960 | 2.087 | 2.220 | 2.462 | 2.632 | 2.630 | 2.325 | 1.931 | 1.824 |
| Long-term debt | 2.314 | 2.154 | 1.944 | 1.695 | 1.335 | 1.376 | 1.211 | 1.331 | 1.191 | 1.052 | 821 | 0 | 0 |
| Short-term debt | 306 | 336 | 369 | 444 | 526 | 338 | 419 | 348 | 402 | 413 | 462 | 399 | 471 |
| Total debt | 2.621 | 2.490 | 2.314 | 2.139 | 1.861 | 1.714 | 1.630 | 1.680 | 1.594 | 1.465 | 1.283 | 399 | 471 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2024 | — | — |
JB Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Granny I Got It ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Haslund Rahbek | Management | 0 companies |
| John Berg Jensen | Management | 0 companies |