| Revenue | DKK -28K | +3% |
| EBITDA | DKK -28K | -3% |
| Net profit | DKK -3,1M | -1173% |
| Total assets | DKK 24M | -9% |
| Equity | DKK 14,8M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -49 | 193 | 1.300 | 2.033 | 1.965 | 231 | -467 | -440 | -268 | -31 | -25 | -26 | -27 | -28 |
| Staff expenses | -0 | -0 | -834 | -287 | -468 | -77 | -359 | -634 | -240 | -185 | -180 | -0 | -0 | -0 |
| EBITDA | -49 | 798 | 8.951 | 115 | 3.811 | -17 | 486 | -1.025 | -508 | -216 | -205 | -26 | -27 | -28 |
| Depreciation & amort. | 3 | -0 | 1.381 | -157 | -204 | -178 | -85 | -51 | -31 | -13 | -0 | -0 | -0 | -0 |
| EBIT | -52 | 798 | 7.570 | -42 | 3.607 | -195 | 401 | -1.075 | -538 | -229 | -205 | -26 | -27 | -28 |
| Net financials | 0 | -33 | -338 | 2.225 | 1.511 | 2.479 | 2.036 | 3.237 | -1.297 | 363 | -1.412 | 553 | -198 | -3.002 |
| Profit before tax | -52 | 765 | 7.232 | 2.183 | 5.118 | 2.284 | 2.437 | 2.161 | -1.836 | 134 | -1.616 | 527 | -225 | -3.029 |
| Tax | -13 | 122 | 1.683 | -204 | 618 | -64 | 142 | -186 | -126 | -55 | -51 | -11 | 15 | 24 |
| Net profit | -39 | 642 | 5.549 | 2.387 | 4.500 | 2.347 | 2.296 | 2.348 | -1.710 | 189 | -1.565 | 538 | -240 | -3.054 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 86 | 23.359 | 43.794 | 50.077 | 58.793 | 37.173 | 41.358 | 33.200 | 26.417 | 27.124 | 25.114 | 25.999 | 26.515 | 24.027 |
| Equity | -72 | 570 | 6.119 | 8.506 | 13.347 | 16.075 | 18.370 | 20.718 | 19.008 | 19.197 | 17.632 | 18.170 | 17.858 | 14.804 |
| Long-term debt | 0 | 11.941 | 23.075 | 6.828 | 28.715 | 1.354 | 235 | 185 | 131 | 75 | 5.070 | 6.090 | 7.291 | 7.928 |
| Short-term debt | 156 | 10.724 | 12.848 | 33.081 | 15.276 | 19.744 | 22.714 | 12.297 | 7.278 | 7.852 | 2.413 | 1.739 | 1.366 | 1.294 |
| Total debt | 156 | 22.665 | 35.923 | 39.909 | 43.991 | 21.098 | 22.949 | 12.482 | 7.409 | 7.927 | 7.482 | 7.829 | 8.657 | 9.222 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2013 | — | — |
JN Management | Management | 2010 | — | — |
HE Management | Management | 2008 | — | — |
DS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAN INVEST ApS | Company | 50.0% | 50.0% | 2020 |
5M HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Jørgensen | Management | 0 companies |
| Jan Nielsen | Management | 0 companies |
| Henrik Ejnar Vammen | Management | 0 companies |
| Dorte Skaalum | Management | 0 companies |