| Revenue | DKK 163K | -10% |
| EBITDA | DKK 163K | -10% |
| Net profit | DKK -6K | -157% |
| Total assets | DKK 3,1M | -1% |
| Equity | DKK -682K | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 117 | 606 | 172 | 150 | 138 | 187 | 198 | 193 | 241 | 207 | 193 | 181 | 163 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 716 | 578 | 127 | 125 | 81 | 187 | 198 | 193 | 241 | 207 | 193 | 181 | 163 |
| Depreciation & amort. | 1.136 | -22 | -30 | -27 | -22 | -22 | -23 | -23 | -23 | -23 | -23 | -23 | -23 |
| EBIT | -420 | 556 | 97 | 98 | 58 | 164 | 175 | 170 | 217 | 184 | 170 | 158 | 139 |
| Net financials | -202 | -122 | -125 | -80 | -83 | -53 | -48 | -61 | -65 | -66 | -84 | -139 | -145 |
| Profit before tax | -622 | 434 | -28 | 18 | -25 | 111 | 127 | 109 | 153 | 118 | 85 | 19 | -6 |
| Tax | 311 | 115 | 9 | 330 | -0 | -0 | -0 | 23 | 39 | 30 | 24 | 9 | -0 |
| Net profit | -933 | 318 | -37 | -312 | -25 | 111 | 127 | 87 | 114 | 88 | 61 | 10 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.822 | 4.103 | 3.902 | 3.462 | 3.389 | 3.301 | 3.266 | 3.238 | 3.224 | 3.192 | 3.169 | 3.146 | 3.125 |
| Equity | -1.218 | -899 | -936 | -1.249 | -1.274 | -1.162 | -1.035 | -949 | -835 | -747 | -686 | -676 | -682 |
| Long-term debt | 7.914 | 7.811 | 7.692 | 7.558 | 3.690 | 3.593 | 3.398 | 3.244 | 3.050 | 2.858 | 2.698 | 2.561 | 2.404 |
| Short-term debt | 692 | 756 | 712 | 718 | 973 | 869 | 904 | 943 | 1.009 | 1.081 | 1.157 | 1.261 | 1.403 |
| Total debt | 5.040 | 5.002 | 4.838 | 4.710 | 4.663 | 4.463 | 4.302 | 4.187 | 4.059 | 3.939 | 3.855 | 3.823 | 3.806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2016 | — | — |
NG Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J. A. LARSEN HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jim Allan Larsen | Management | 0 companies |
| Nicolai Gynther Lund | Management | 0 companies |