| Revenue | DKK 546K | +10% |
| EBITDA | DKK 496K | +7% |
| Net profit | DKK 54K | +399% |
| Total assets | DKK 13,5M | -3% |
| Equity | DKK 4,9M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 328 | -17 | -158 | -1.368 | -885 | 110 | -122 | 315 | 237 | 247 | 526 | 527 | 495 | 546 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 229 | -66 | -120 | -1.540 | -924 | 73 | -150 | 272 | 164 | 125 | 493 | 494 | 465 | 496 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 229 | -66 | -120 | -1.540 | -924 | 73 | -150 | 272 | 164 | 125 | 493 | 494 | 465 | 496 |
| Net financials | -135 | -245 | -151 | -167 | -210 | -41 | -23 | -281 | -51 | -85 | -64 | -233 | -438 | -376 |
| Profit before tax | 94 | -311 | -335 | -1.564 | -1.134 | 32 | -172 | -10 | 113 | 40 | 429 | 261 | 27 | 120 |
| Tax | 23 | -78 | -0 | -0 | -0 | -229 | -37 | -4 | -220 | -0 | -110 | 96 | 45 | 65 |
| Net profit | 70 | -234 | -271 | -1.708 | -1.134 | 261 | -136 | -5 | 333 | 40 | 539 | 164 | -18 | 54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.174 | 12.107 | 11.845 | 11.403 | 8.368 | 6.206 | 6.282 | 7.594 | 8.874 | 14.881 | 15.225 | 14.021 | 13.900 | 13.547 |
| Equity | 8.634 | 8.400 | 8.129 | 6.422 | 5.287 | 5.548 | 2.413 | 2.408 | 5.241 | 5.281 | 5.820 | 4.884 | 4.866 | 4.920 |
| Long-term debt | 0 | 0 | 0 | 0 | 60 | 0 | 2.834 | 1.274 | 1.251 | 9.069 | 8.798 | 8.725 | 8.623 | 8.050 |
| Short-term debt | 8.541 | 3.707 | 3.716 | 4.981 | 3.021 | 658 | 1.035 | 3.912 | 2.382 | 532 | 606 | 411 | 410 | 576 |
| Total debt | 8.541 | 3.707 | 3.716 | 4.981 | 3.081 | 658 | 3.869 | 5.187 | 3.633 | 9.600 | 9.404 | 9.136 | 9.033 | 8.626 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2007 | — | — |
JV Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J. VEJGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
E. BODILSEN HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Bodilsen | Management | 0 companies |
| Jørn Vejgaard | Management | 0 companies |
| Betty Marie Bodilsen | Board of Directors | 0 companies |
| Jonas Vejgaard | Board of Directors | 0 companies |
| Gitte Bodilsen | Board of Directors | 0 companies |
| Eigil Vestergaard Bodilsen | Chairman | 0 companies |
| Birthe Marie Skov | Board of Directors | 0 companies |