| Revenue | DKK -679K | +204% |
| EBITDA | DKK -679K | -204% |
| Net profit | DKK 6,7M | -24% |
| Total assets | DKK 70M | +3% |
| Equity | DKK 57,8M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -243 | -238 | -346 | -476 | -155 | -231 | -449 | -324 | -403 | -574 | -419 | -223 | -679 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -243 | -238 | -346 | -476 | -155 | -231 | -449 | -324 | -403 | -574 | -419 | -223 | -679 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -243 | -238 | -346 | -476 | -155 | -231 | -449 | -324 | -403 | -574 | -419 | -223 | -679 |
| Net financials | 3.428 | 1.972 | 2.895 | 2.759 | 3.738 | 1.813 | -505 | 10.040 | -5.151 | 14.123 | -6.230 | 9.190 | 9.396 |
| Profit before tax | 3.186 | 1.735 | 2.548 | 2.284 | 3.583 | 1.582 | -954 | 9.716 | -5.554 | 13.549 | -6.649 | 8.967 | 8.717 |
| Tax | 672 | 242 | 502 | 683 | 496 | 490 | -66 | 2.020 | 94 | 3.549 | 69 | 101 | 1.979 |
| Net profit | 2.514 | 1.493 | 2.046 | 1.601 | 3.087 | 1.091 | -888 | 7.696 | -5.648 | 10.000 | -6.717 | 8.866 | 6.739 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.851 | 46.907 | 49.229 | 51.389 | 54.736 | 55.323 | 57.219 | 66.351 | 57.515 | 68.573 | 58.811 | 68.164 | 70.014 |
| Equity | 28.905 | 30.135 | 32.132 | 33.683 | 36.720 | 37.759 | 36.871 | 44.567 | 38.919 | 48.920 | 42.203 | 51.069 | 57.808 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.945 | 16.772 | 17.097 | 17.706 | 18.017 | 17.564 | 20.348 | 21.784 | 18.595 | 19.653 | 16.608 | 17.095 | 12.206 |
| Total debt | 12.945 | 16.772 | 17.097 | 17.706 | 18.017 | 17.564 | 20.348 | 21.784 | 18.595 | 19.653 | 16.608 | 17.095 | 12.206 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2007 | — | — |
PG Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Julie Francke Harboe | Management | 0 companies |
| Peder Gunnersen Harboe | Management | 0 companies |
| Kirsten Francke Harboe | Board of Directors | 0 companies |