| Revenue | DKK 216K | +13% |
| EBITDA | DKK 216K | +13% |
| Net profit | DKK -20K | +55% |
| Total assets | DKK 10,8M | +0% |
| Equity | DKK -469K | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 224 | 175 | 110 | 229 | 204 | 186 | 201 | 188 | 4.192 | 180 | 205 | 191 | 216 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 224 | 175 | 110 | 229 | 204 | 186 | 201 | 188 | 4.192 | 180 | 205 | 191 | 216 |
| Depreciation & amort. | -0 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 |
| EBIT | 224 | 155 | 90 | 209 | 184 | 166 | 181 | 168 | 4.172 | 160 | 185 | 171 | 196 |
| Net financials | -213 | -217 | -217 | -217 | -217 | -217 | -217 | -217 | -216 | -217 | -217 | -217 | -217 |
| Profit before tax | 12 | -62 | -127 | -8 | -33 | -50 | -35 | -49 | 3.956 | -57 | -31 | -46 | -20 |
| Tax | 2 | -8 | -30 | 6 | -3 | -7 | -3 | 19 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 10 | -54 | -97 | -14 | -30 | -44 | -32 | -68 | 3.956 | -57 | -31 | -46 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.964 | 24.372 | 24.577 | 24.436 | 24.419 | 24.360 | 24.328 | 10.904 | 10.834 | 10.774 | 10.727 | 10.747 | 10.790 |
| Equity | 125 | 71 | -26 | -41 | -70 | -147 | -179 | -4.270 | -314 | -371 | -402 | -448 | -469 |
| Long-term debt | 10.839 | 10.839 | 10.839 | 10.839 | 10.839 | 10.839 | 10.839 | 10.839 | 10.839 | 10.839 | 10.839 | 10.839 | 10.839 |
| Short-term debt | 0 | 13.462 | 13.764 | 13.638 | 13.651 | 13.668 | 13.668 | 4.336 | 309 | 306 | 290 | 357 | 420 |
| Total debt | 10.839 | 24.301 | 24.603 | 24.477 | 24.489 | 24.506 | 24.506 | 15.174 | 11.148 | 11.145 | 11.129 | 11.195 | 11.258 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2017 | — | — |
SS Founder | Founder | 2008 | — | — |
DE Management | Management | 2010 | — | — |
AS Management | Management | 2008 | — | — |
JS Management | Management | 2008 | — | — |
AB Management | Management | 2020 | — | — |
JB Management | Management | 2021 | — | — |
JJ Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Frank | Management | 0 companies |
| Sten Schultz | Founder | 0 companies |
| Dag Espen Arnesen | Management | 0 companies |
| Andrew Shegog | Management | 0 companies |
| Jens Stevnsmose Dinesen | Management | 0 companies |
| Arturas Balsys | Management | 0 companies |
| Josephine Beatrix Sommer Dinesen | Management | 0 companies |
| Jesper John Anhøj | Management | 0 companies |