| Revenue | DKK -47K | +20% |
| EBITDA | DKK -47K | -20% |
| Net profit | DKK 1,7M | +162% |
| Total assets | DKK 23,1M | +14% |
| Equity | DKK 4,7M | +56% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -99 | -51 | -84 | -53 | -41 | -32 | -32 | -36 | -40 | -36 | -34 | -39 | -47 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -99 | -51 | -84 | -53 | -41 | -32 | -32 | -36 | -40 | -36 | -34 | -39 | -47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -99 | -51 | -84 | -53 | -41 | -32 | -32 | -36 | -40 | -36 | -34 | -39 | -47 |
| Net financials | -175 | 3.991 | 3.757 | 1.188 | 1.462 | 747 | -2.801 | -491 | 427 | 845 | -1.723 | 870 | 2.231 |
| Profit before tax | -274 | 3.941 | 3.673 | 1.135 | 1.422 | 716 | -2.833 | -527 | 387 | 810 | -1.757 | 831 | 2.185 |
| Tax | -70 | 1.030 | 847 | 295 | 327 | 166 | -624 | -116 | 85 | 178 | -387 | 183 | 483 |
| Net profit | -204 | 2.910 | 2.825 | 840 | 1.095 | 550 | -2.209 | -411 | 302 | 632 | -1.370 | 648 | 1.701 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.153 | 19.197 | 19.279 | 18.469 | 17.266 | 17.973 | 15.257 | 5.446 | 10.884 | 11.610 | 15.407 | 20.347 | 23.117 |
| Equity | 227 | 3.137 | 2.963 | 3.803 | 4.898 | 5.448 | 3.239 | 2.828 | 3.130 | 3.762 | 2.391 | 3.039 | 4.741 |
| Long-term debt | 2.599 | 866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.900 |
| Short-term debt | 10.926 | 16.060 | 16.316 | 14.666 | 12.368 | 12.525 | 12.018 | 2.618 | 7.754 | 7.848 | 13.016 | 17.308 | 476 |
| Total debt | 10.926 | 16.060 | 16.316 | 14.666 | 12.368 | 12.525 | 12.018 | 2.618 | 7.754 | 7.848 | 13.016 | 17.308 | 18.376 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2007 | — | — |
JM Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JMI INVESTERING A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Jørgensen | Management | 0 companies |
| Jan Milvertz | Management | 0 companies |