| Revenue | DKK 33K | -27% |
| EBITDA | DKK 33K | +197% |
| Net profit | DKK 4K | +111% |
| Total assets | DKK 4,2M | +1% |
| Equity | DKK 4,2M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | 23 | 173 | 12 | 55 | 12 | 14 | 21 | 202 | 15 | 223 | 213 | 45 | 33 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 74 | 23 | 173 | 12 | 55 | 12 | 14 | 21 | 202 | 15 | 223 | 213 | -34 | 33 |
| Depreciation & amort. | 0 | 5 | 4 | 4 | 3 | -3 | -3 | -3 | -3 | -3 | -3 | -2 | -17 | -17 |
| EBIT | 73 | 18 | 170 | 9 | 52 | 9 | 11 | 18 | 199 | 12 | 220 | 211 | -51 | 16 |
| Net financials | -115 | -8 | -125 | -8 | -23 | 1 | -4 | -4 | -4 | -3 | -3 | -0 | 14 | -2 |
| Profit before tax | -41 | 11 | 45 | 0 | 29 | 9 | 7 | 14 | 195 | 9 | 218 | 211 | -37 | 14 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 20 | 34 | -1 | 10 |
| Net profit | -41 | 11 | 45 | 0 | 29 | 10 | 7 | 14 | 195 | 9 | 197 | 177 | -36 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.377 | 1.255 | 1.121 | 851 | 779 | 773 | 769 | 770 | 957 | 696 | 651 | 792 | 4.194 | 4.225 |
| Equity | 492 | 503 | 547 | 548 | 584 | 593 | 600 | 614 | 809 | 686 | 614 | 560 | 4.176 | 4.180 |
| Long-term debt | 692 | 572 | 342 | 93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 193 | 181 | 232 | 210 | 195 | 179 | 169 | 155 | 148 | 10 | 37 | 231 | 18 | 44 |
| Total debt | 885 | 752 | 574 | 303 | 195 | 179 | 169 | 155 | 148 | 10 | 37 | 231 | 18 | 44 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2010 | — | — |
JF Management | Management | 2007 | — | — |
KD Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2010 | — | — | |
| Deputy Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JRE ApS | Company | 15.0% | 0.0% | 2018 |
BERNSTORFF-JAKOBSEN INVEST ApS | Company | 10.0% | 0.0% | 2018 |
KDH INVEST ApS | Company | 10.0% | 0.0% | 2007 |
TAMS HOLDING ApS | Company | 10.0% | 0.0% | 2007 |
ØSTERLØKKE HOLDING ApS | Company | 10.0% | 0.0% | 2007 |
| Individual | 5.0% | 0.0% | 2007 | |
CLIF ApS | Company | 5.0% | 0.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| John Skibsted | Management | 0 companies |
| Jakob Fuhr Hansen | Management | 0 companies |
| Kjartan Dagbjartur Hentze | Management | 0 companies |
| Jesper Løfgren Ellegaard | Chairman | 0 companies |
| Thomas Holm Bech Albertsen | Board of Directors | 0 companies |
| Peter Dahl Lange | Board of Directors | 0 companies |
| Niels Højgård Have | Board of Directors | 0 companies |
| Arne Albertsen | Board of Directors | 0 companies |
| Albert Kim Albertsen | Chairman | 0 companies |
| Bo Jesbjerg Gleerup | Deputy Chairman | 0 companies |