| Revenue | DKK 3,1M | +149% |
| EBITDA | DKK 2,8M | +150% |
| Net profit | DKK 2M | +277% |
| Total assets | DKK 3,2M | +65% |
| Equity | DKK 2,1M | +1701% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 646 | 126 | 475 | 438 | 872 | 1.085 | 1.970 | 2.558 | 3.424 | 4.065 | 564 | 1.230 | 3.068 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -72 | -74 | -99 | -125 | -116 | -43 | -90 | -243 |
| EBITDA | 646 | 126 | 475 | 438 | 814 | 1.012 | 1.896 | 2.459 | 3.299 | 3.719 | -127 | 1.125 | 2.810 |
| Depreciation & amort. | 98 | -10 | -19 | -43 | -217 | -213 | -346 | -584 | -525 | -405 | -403 | -403 | -273 |
| EBIT | 547 | 116 | 456 | 395 | 597 | 799 | 1.549 | 1.876 | 2.774 | 3.314 | -530 | 722 | 2.537 |
| Net financials | 31 | 16 | 3 | -16 | -29 | -12 | -14 | -55 | -18 | 33 | -38 | -66 | 16 |
| Profit before tax | 578 | 132 | 459 | 380 | 567 | 788 | 1.536 | 1.821 | 2.756 | 3.347 | -568 | 656 | 2.553 |
| Tax | 159 | 50 | 119 | 105 | 132 | 186 | 350 | 416 | 612 | 749 | 48 | 130 | 569 |
| Net profit | 419 | 82 | 340 | 274 | 435 | 601 | 1.185 | 1.405 | 2.144 | 2.598 | -615 | 527 | 1.984 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.811 | 1.123 | 1.111 | 1.177 | 1.510 | 2.877 | 2.767 | 3.396 | 4.631 | 5.543 | 1.562 | 1.953 | 3.224 |
| Equity | 941 | 623 | 563 | 437 | 572 | 1.174 | 1.359 | 1.564 | 2.308 | 2.805 | -410 | 117 | 2.101 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 870 | 500 | 548 | 740 | 931 | 1.699 | 1.379 | 1.819 | 2.269 | 2.737 | 1.972 | 1.836 | 1.124 |
| Total debt | 870 | 500 | 548 | 740 | 931 | 1.699 | 1.379 | 1.819 | 2.269 | 2.737 | 1.972 | 1.836 | 1.124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CDF MULTI ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Per Jensen | Management | 0 companies |