| Revenue | DKK 988K | +2% |
| EBITDA | DKK 997K | +2% |
| Net profit | DKK 332K | +5% |
| Total assets | DKK 29,9M | -1% |
| Equity | DKK 2,6M | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 133 | 72 | 137 | 139 | 123 | 134 | 134 | 132 | 34 | 838 | 913 | 969 | 988 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -37 | -0 | -0 | -0 | -0 |
| EBITDA | 133 | 72 | 137 | 139 | 123 | 134 | 134 | 132 | -2 | 838 | 991 | 974 | 997 |
| Depreciation & amort. | -642 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -509 | 72 | 137 | 139 | 123 | 134 | 134 | 132 | -2 | 838 | 991 | 974 | 997 |
| Net financials | 1 | -338 | -208 | -198 | -185 | -189 | -108 | -90 | -225 | -423 | -439 | -565 | -572 |
| Profit before tax | -509 | -266 | -71 | -59 | -63 | -55 | 26 | 42 | -226 | 2.157 | 551 | 410 | 424 |
| Tax | 33 | -56 | 34 | -15 | -15 | 13 | -30 | 9 | -47 | 475 | 121 | 92 | 92 |
| Net profit | -542 | -210 | -104 | -44 | -48 | -67 | 56 | 33 | -180 | 1.683 | 430 | 317 | 332 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.550 | 4.702 | 4.520 | 4.437 | 4.375 | 4.362 | 4.484 | 4.404 | 30.106 | 29.659 | 29.861 | 30.102 | 29.907 |
| Equity | 434 | 223 | 119 | 74 | 26 | -41 | 15 | 48 | -132 | 1.551 | 1.981 | 2.298 | 2.631 |
| Long-term debt | 4.104 | 4.301 | 4.300 | 4.207 | 4.074 | 3.999 | 0 | 0 | 20.087 | 19.692 | 19.617 | 19.531 | 19.408 |
| Short-term debt | 13 | 178 | 102 | 155 | 274 | 405 | 4.469 | 4.356 | 10.150 | 8.323 | 8.049 | 7.967 | 7.470 |
| Total debt | 4.117 | 4.479 | 4.402 | 4.362 | 4.348 | 4.403 | 4.469 | 4.356 | 30.237 | 28.015 | 27.665 | 27.498 | 26.878 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2013 | — | — |
CK Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J.G.M. INVEST ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Larsen | Management | 0 companies |
| Claus Kloster Nielsen | Management | 0 companies |