| Revenue | DKK 638K | +1603% |
| EBITDA | DKK 638K | +12770% |
| Net profit | DKK 369K | +222% |
| Total assets | DKK 4,9M | -29% |
| Equity | DKK 1,1M | +52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 279 | 280 | 285 | 134 | 274 | 522 | 315 | 475 | 401 | 422 | 300 | 235 | 37 | 638 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 279 | 280 | 285 | 134 | 274 | 512 | 315 | 475 | 401 | 373 | 300 | -1.031 | 5 | 638 |
| Depreciation & amort. | -65 | -65 | -64 | -32 | -64 | -66 | -74 | -85 | -98 | -136 | -133 | -161 | -177 | -154 |
| EBIT | 214 | 215 | 221 | 101 | 209 | 446 | 241 | 390 | 303 | 237 | 167 | -1.193 | -172 | 484 |
| Net financials | -45 | -25 | -28 | -14 | -25 | -20 | -18 | -14 | -15 | -58 | -177 | -170 | -171 | -122 |
| Profit before tax | 169 | 190 | 193 | 88 | 184 | 426 | 223 | 375 | 288 | 179 | -10 | -1.363 | -343 | 361 |
| Tax | 42 | 39 | 46 | 19 | 40 | 95 | 49 | 82 | 63 | 41 | -3 | -18 | -40 | -8 |
| Net profit | 127 | 151 | 148 | 69 | 144 | 331 | 175 | 293 | 225 | 138 | -7 | -1.345 | -303 | 369 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.368 | 3.469 | 3.427 | 3.429 | 3.385 | 4.311 | 4.370 | 4.847 | 9.024 | 8.666 | 8.234 | 6.966 | 6.973 | 4.920 |
| Equity | 892 | 1.043 | 997 | 1.066 | 1.210 | 1.541 | 1.716 | 2.009 | 2.234 | 2.372 | 2.365 | 1.020 | 717 | 1.086 |
| Long-term debt | 2.160 | 2.085 | 2.009 | 1.935 | 1.787 | 1.650 | 1.508 | 1.365 | 1.222 | 93 | 93 | 93 | 91 | 91 |
| Short-term debt | 253 | 270 | 337 | 323 | 269 | 985 | 997 | 1.307 | 5.386 | 6.021 | 5.590 | 5.632 | 5.920 | 3.483 |
| Total debt | 2.413 | 2.355 | 2.346 | 2.258 | 2.056 | 2.634 | 2.505 | 2.671 | 6.608 | 6.114 | 5.683 | 5.725 | 6.010 | 3.573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2015 | — | — |
BN Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JM INTERNATIONAL TRADINGS ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Abdul Jamil Belal | Management | 0 companies |
| Bjarne Nielsen | Management | 0 companies |