| Revenue | DKK -103K | +34% |
| EBITDA | DKK -520K | -5% |
| Net profit | DKK -412K | +15% |
| Total assets | DKK 569K | -44% |
| Equity | DKK 387K | -52% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.237 | 1.712 | 383 | 343 | 2.530 | 1.042 | 2.563 | 1.645 | 1.521 | 1.464 | 1.424 | -274 | -77 | -103 |
| Staff expenses | -722 | -1.139 | -465 | -608 | -1.877 | -1.346 | -1.182 | -1.088 | -1.791 | -439 | -808 | -710 | -418 | -417 |
| EBITDA | 515 | 555 | -101 | -342 | 628 | -353 | 1.132 | 526 | -288 | 1.025 | 616 | -984 | -495 | -520 |
| Depreciation & amort. | -53 | -53 | -67 | -67 | -65 | -96 | -97 | -156 | -10 | -10 | -5 | -0 | -0 | -0 |
| EBIT | 462 | 502 | -168 | -409 | 563 | -449 | 1.035 | 370 | -297 | 1.015 | 611 | -984 | -495 | -520 |
| Net financials | -27 | -31 | -45 | -49 | 2.088 | 230 | -73 | -95 | -32 | -2 | -11 | -42 | -93 | -1 |
| Profit before tax | 435 | 471 | -140 | -459 | 2.651 | -219 | 962 | 275 | -329 | 1.013 | 600 | -1.026 | -588 | -521 |
| Tax | 107 | 118 | 37 | -90 | 595 | -34 | 243 | 81 | -124 | 232 | 139 | -220 | -102 | -109 |
| Net profit | 328 | 353 | -177 | -368 | 2.056 | -184 | 719 | 195 | -205 | 781 | 461 | -806 | -486 | -412 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.901 | 2.130 | 2.257 | 1.788 | 4.224 | 3.109 | 4.439 | 3.459 | 1.459 | 3.177 | 3.659 | 1.700 | 1.018 | 569 |
| Equity | 214 | 167 | -61 | -429 | 1.627 | 742 | 861 | 356 | -49 | 731 | 1.191 | 1.285 | 799 | 387 |
| Long-term debt | 1.105 | 1.105 | 1.105 | 1.125 | 1.125 | 1.100 | 1.100 | 1.058 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 570 | 851 | 1.213 | 1.093 | 1.256 | 1.233 | 2.443 | 2.040 | 1.509 | 2.445 | 2.468 | 414 | 219 | 181 |
| Total debt | 1.675 | 1.956 | 2.318 | 2.218 | 2.381 | 2.333 | 3.543 | 3.098 | 1.509 | 2.445 | 2.468 | 414 | 219 | 181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2007 | — | — |
JL Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JL4 HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jan Lyskjær | Management | 0 companies |