| Revenue | DKK -799K | +175% |
| EBITDA | DKK -997K | -105% |
| Net profit | DKK 149K | -98% |
| Total assets | DKK 167,2M | +9% |
| Equity | DKK 118,5M | +22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 133 | 523 | 133 | 210 | 262 | 210 | -547 | -144 | -120 | -97 | -164 | -291 | -799 |
| Staff expenses | -205 | -155 | -157 | -158 | -159 | -184 | -186 | -187 | -189 | -190 | -190 | -196 | -198 |
| EBITDA | -645 | 117 | -248 | -142 | -149 | -372 | -733 | -331 | -309 | -287 | -354 | -486 | -997 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -71 | -95 | -95 | -95 | -69 | -0 | -0 |
| EBIT | -645 | 117 | -248 | -142 | -149 | -372 | -804 | -426 | -404 | -382 | -423 | -486 | -997 |
| Net financials | 5.696 | 3.042 | 4.745 | 5.823 | -1.526 | 13.279 | -1.502 | 9.523 | 9.171 | 10.718 | -1.575 | 11.313 | -4.895 |
| Profit before tax | 5.051 | 3.159 | 4.497 | 5.681 | 872 | 12.907 | 358 | 9.097 | 8.767 | 10.336 | 3.988 | 10.827 | -433 |
| Tax | 949 | 1.209 | 1.003 | 1.477 | 75 | 1.673 | -599 | 1.521 | 1.216 | 1.646 | 216 | 1.888 | -582 |
| Net profit | 4.102 | 1.949 | 3.494 | 4.204 | 797 | 11.234 | 957 | 7.575 | 7.550 | 8.690 | 3.773 | 8.939 | 149 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 73.668 | 84.442 | 98.786 | 113.912 | 115.432 | 110.580 | 108.822 | 134.801 | 145.168 | 138.339 | 140.697 | 153.139 | 167.243 |
| Equity | 39.562 | 41.432 | 44.845 | 48.970 | 49.686 | 60.840 | 61.717 | 69.293 | 76.543 | 84.933 | 88.406 | 97.045 | 118.462 |
| Long-term debt | 6.806 | 7.133 | 12.264 | 8.868 | 9.395 | 0 | 9.140 | 9.143 | 8.674 | 8.671 | 8.299 | 0 | 0 |
| Short-term debt | 27.300 | 35.877 | 41.676 | 56.074 | 56.350 | 49.740 | 37.965 | 56.356 | 59.948 | 44.735 | 43.992 | 56.095 | 48.781 |
| Total debt | 34.106 | 43.010 | 53.940 | 64.942 | 65.746 | 49.740 | 47.105 | 65.499 | 68.622 | 53.406 | 52.291 | 56.095 | 48.781 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2007 | — | — |
AT Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEMAFI Holding ApS | Company | 50.0% | 0.0% | 2026 |
JJAB Holding ApS | Company | 25.0% | 100.0% | 2026 |
| Individual | 15.0% | 0.0% | 2024 | |
| Individual | 66.7% | 0.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Jørgen Bigum | Management | 0 companies |
| Anette Thora Bigum | Management | 0 companies |