| Revenue | DKK 846K | +22% |
| EBITDA | DKK -789K | +66% |
| Net profit | DKK -2,3M | +30% |
| Total assets | DKK 64,3M | +34% |
| Equity | DKK 16,6M | +239% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.833 | 10.018 | 12.921 | 11.639 | 1.300 | 1.711 | -640 | 1.795 | 2.438 | 2.252 | 1.701 | 694 | 846 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.287 | 3.096 | 2.125 | 1.944 | 1.300 | 1.711 | -640 | 1.795 | 2.438 | 1.252 | 1.633 | -2.338 | -789 |
| Depreciation & amort. | 428 | 428 | 428 | 437 | 532 | -514 | -514 | -514 | -538 | -545 | -425 | -377 | -416 |
| EBIT | 2.859 | 2.668 | 1.697 | 1.507 | 768 | 1.196 | -1.154 | 1.280 | 1.900 | 706 | 1.207 | -2.715 | -1.205 |
| Net financials | 0 | -936 | -664 | -637 | -688 | -706 | -724 | -675 | -614 | -408 | -622 | -1.426 | -1.609 |
| Profit before tax | 1.869 | 1.732 | 1.033 | 871 | 81 | 490 | -1.878 | 605 | 1.286 | 298 | 585 | -4.140 | -2.815 |
| Tax | 427 | 292 | 201 | 214 | 20 | 109 | -413 | 140 | 283 | 104 | 146 | -912 | -560 |
| Net profit | 1.442 | 1.440 | 832 | 656 | 61 | 381 | -1.466 | 466 | 1.003 | 194 | 439 | -3.228 | -2.255 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.585 | 49.143 | 47.103 | 52.845 | 52.027 | 51.592 | 50.593 | 50.589 | 50.490 | 59.270 | 50.426 | 47.803 | 64.252 |
| Equity | 2.630 | 4.070 | 4.434 | 5.090 | 5.151 | 5.532 | 4.067 | 4.532 | 5.535 | 5.730 | 6.168 | 4.890 | 16.579 |
| Long-term debt | 42.672 | 42.249 | 38.989 | 31.726 | 31.352 | 30.624 | 29.983 | 29.235 | 28.505 | 27.767 | 28.174 | 26.762 | 26.169 |
| Short-term debt | 1.308 | 1.606 | 2.890 | 15.326 | 14.771 | 14.574 | 15.517 | 15.865 | 15.270 | 24.594 | 14.649 | 15.078 | 17.135 |
| Total debt | 43.980 | 43.855 | 41.879 | 47.052 | 46.123 | 45.199 | 45.501 | 45.100 | 43.775 | 52.361 | 42.822 | 41.840 | 43.304 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2006 | — | — |
ES Audit | Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DASJA HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Frandsen | Management | 0 companies |
| Erik Strange | Audit | 0 companies |
| Anne-Sophie Hanche Frandsen | Board of Directors | 0 companies |
| Dorthe Hanche Frandsen | Chairman | 0 companies |
| Jacob Hanche Frandsen | Board of Directors | 0 companies |
| Helga Merete Nielsen | Board of Directors | 0 companies |
| Ellen Damgaard Børsting | Board of Directors | 0 companies |
| Lars Frandsen | Board of Directors | 0 companies |
| Simon Klarskov Frandsen | Board of Directors | 0 companies |