| Revenue | DKK 1,1M | -2147% |
| EBITDA | DKK 893K | +16% |
| Net profit | DKK 595K | +285% |
| Total assets | DKK 32,8M | +2% |
| Equity | DKK 10,1M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 848 | 892 | 855 | 757 | 825 | 778 | 1.889 | 927 | 708 | 5.528 | 906 | -451 | -52 | 1.061 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 848 | 892 | 855 | 757 | 825 | 778 | 1.889 | 927 | 708 | 5.528 | 906 | 742 | 772 | 893 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 848 | 892 | 855 | 757 | 825 | 778 | 1.889 | 927 | 708 | 5.528 | 906 | 742 | 772 | 893 |
| Net financials | -551 | -308 | -393 | -316 | -240 | -192 | -159 | -138 | -108 | -70 | -5 | -1.429 | -1.183 | -131 |
| Profit before tax | 297 | 584 | 463 | 440 | 586 | 586 | 1.730 | 789 | 600 | 5.457 | 901 | -687 | -412 | 763 |
| Tax | 74 | 96 | 118 | 105 | 134 | 129 | 381 | 173 | 132 | 1.201 | 198 | -151 | -91 | 168 |
| Net profit | 223 | 487 | 345 | 335 | 451 | 457 | 1.349 | 615 | 468 | 4.256 | 703 | -536 | -321 | 595 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.597 | 20.635 | 21.161 | 20.545 | 20.953 | 21.466 | 23.054 | 23.721 | 24.202 | 33.400 | 33.677 | 32.704 | 32.126 | 32.784 |
| Equity | 926 | 1.414 | 1.759 | 2.094 | 2.545 | 3.002 | 4.351 | 4.967 | 5.434 | 9.691 | 10.393 | 9.858 | 9.537 | 10.131 |
| Long-term debt | 12.737 | 12.548 | 12.528 | 11.444 | 11.338 | 11.232 | 11.119 | 11.008 | 10.781 | 14.075 | 13.463 | 13.634 | 13.516 | 13.375 |
| Short-term debt | 6.790 | 6.492 | 6.711 | 6.871 | 6.933 | 7.095 | 7.204 | 7.306 | 7.535 | 8.130 | 8.275 | 7.930 | 7.970 | 8.139 |
| Total debt | 19.527 | 19.040 | 19.238 | 18.315 | 18.272 | 18.327 | 18.323 | 18.313 | 18.317 | 22.205 | 21.738 | 21.564 | 21.486 | 21.514 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EJENDOMSPARKEN ÅRHUS ApS | Company | 50.0% | 50.0% | 2011 |
THORLARCO HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Sørensen | Management | 0 companies |
| Frank Michael Thorsen Larsen | Board of Directors | 0 companies |
| Jens Belling | Board of Directors | 0 companies |
| Morten Soltveit | Board of Directors | 0 companies |