| Revenue | DKK -62K | +2% |
| EBITDA | DKK -62K | -2% |
| Net profit | DKK 81K | -57% |
| Total assets | DKK 7,5M | +48% |
| Equity | DKK 4,5M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 616 | 658 | 475 | 266 | 186 | 271 | 306 | 280 | 13 | 92 | 3.461 | -210 | -61 | -62 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 616 | 658 | 475 | 266 | 186 | 271 | 306 | 280 | 8 | 92 | 3.461 | -210 | -61 | -62 |
| Depreciation & amort. | -151 | -135 | -135 | -13 | -6 | -6 | -6 | -8 | -4 | -9 | -9 | -0 | -0 | -0 |
| EBIT | 465 | 524 | 340 | 253 | 180 | 264 | 300 | 272 | 4 | 84 | 3.452 | -210 | -61 | -62 |
| Net financials | -440 | -377 | -322 | -138 | -207 | -117 | -93 | -103 | -64 | -44 | -3 | 233 | 305 | 167 |
| Profit before tax | 25 | 147 | 18 | 115 | -28 | 147 | 207 | 169 | -57 | 40 | 3.449 | 23 | 244 | 105 |
| Tax | 2 | 9 | 1 | 31 | -19 | -63 | 4 | 4 | -0 | 10 | 345 | 15 | 55 | 24 |
| Net profit | 24 | 138 | 17 | 85 | -9 | 210 | 203 | 164 | -57 | 30 | 3.104 | 9 | 189 | 81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.130 | 5.271 | 5.193 | 5.252 | 5.229 | 5.220 | 5.175 | 5.219 | 4.460 | 3.518 | 5.030 | 5.150 | 5.101 | 7.528 |
| Equity | 399 | 536 | 553 | 693 | 535 | 746 | 949 | 1.113 | 1.056 | 1.085 | 4.189 | 4.198 | 4.387 | 4.468 |
| Long-term debt | 3.190 | 2.156 | 1.317 | 842 | 585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.541 | 2.579 | 3.323 | 3.637 | 4.046 | 4.475 | 4.227 | 4.106 | 3.405 | 2.432 | 840 | 952 | 714 | 3.060 |
| Total debt | 5.732 | 4.735 | 4.640 | 4.479 | 4.631 | 4.475 | 4.227 | 4.106 | 3.405 | 2.432 | 840 | 952 | 714 | 3.060 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JELSTRUP HOLDING ApS | Company | 25.0% | 25.0% | 2008 |
MCH HOLDING A/S | Company | 25.0% | 25.0% | 2008 |
FOREST HOLDING ApS | Company | 25.0% | 25.0% | 2008 |
ASKEMOSEGÅRD HOLDING ApS | Company | 25.0% | 25.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Jelstrup Christophersen | Management | 0 companies |
| Michael Casper Henriksen | Board of Directors | 0 companies |
| Ole Schnoor | Board of Directors | 0 companies |
| Morten Casper Henriksen | Board of Directors | 0 companies |
| Palle Larsen | Chairman | 0 companies |
| Peter Bo Hansen | Board of Directors | 0 companies |