| Revenue | DKK 1,4M | +3% |
| EBITDA | DKK 1,4M | +3% |
| Net profit | DKK 335K | +76% |
| Total assets | DKK 34,4M | +12% |
| Equity | DKK 6M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -938 | 862 | 1.034 | 1.718 | 2.221 | 1.761 | 1.859 | 1.412 | 1.516 | 1.115 | 1.593 | 878 | 1.362 | 1.405 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -349 | 862 | 1.034 | 1.718 | 2.221 | 1.761 | 1.859 | 1.412 | 1.302 | 1.115 | 1.593 | 878 | 1.362 | 1.405 |
| Depreciation & amort. | -294 | -301 | -311 | -453 | -453 | -528 | -587 | -592 | -613 | -376 | -332 | -346 | -369 | -401 |
| EBIT | -643 | 562 | 723 | 1.265 | 1.768 | 1.233 | 1.273 | 820 | 688 | 739 | 1.262 | 531 | 993 | 1.005 |
| Net financials | -383 | -338 | -352 | -471 | -611 | -522 | -649 | -461 | -233 | -174 | -80 | -398 | -748 | -558 |
| Profit before tax | -260 | 224 | 371 | 795 | 1.157 | 711 | 624 | 359 | 455 | 565 | 1.182 | 133 | 245 | 446 |
| Tax | -65 | 57 | 88 | 179 | 266 | 156 | 133 | 79 | 160 | 124 | 266 | 29 | 54 | 111 |
| Net profit | -195 | 167 | 282 | 615 | 891 | 554 | 491 | 280 | 296 | 441 | 916 | 104 | 191 | 335 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.184 | 10.322 | 0 | 17.925 | 20.626 | 24.126 | 24.136 | 22.360 | 21.130 | 27.583 | 29.479 | 28.400 | 30.573 | 34.368 |
| Equity | 334 | -127 | 0 | 858 | 1.867 | 2.683 | 3.376 | 3.760 | 4.056 | 4.497 | 5.413 | 5.517 | 5.708 | 6.043 |
| Long-term debt | -8.474 | 8.151 | 0 | 12.042 | 11.674 | 12.537 | 11.824 | 11.085 | 10.388 | 14.059 | 13.155 | 12.532 | 11.802 | 10.908 |
| Short-term debt | -2.044 | 2.299 | 0 | 4.898 | 6.904 | 8.672 | 8.668 | 7.140 | 6.152 | 8.369 | 9.986 | 9.392 | 12.033 | 16.230 |
| Total debt | -10.517 | 10.449 | 0 | 16.940 | 18.578 | 21.209 | 20.493 | 18.225 | 16.540 | 22.427 | 23.142 | 21.924 | 23.835 | 27.138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOLVEIG A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jes Hastrup Wistesen | Management | 0 companies |