| Revenue | DKK 7K | -72% |
| EBITDA | DKK 7K | -72% |
| Net profit | DKK -67K | -39% |
| Total assets | DKK 427K | -9% |
| Equity | DKK 150K | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 86 | 104 | 97 | 123 | 75 | 120 | — | — | — | — | — | 24 | 7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 86 | 104 | 97 | 123 | 75 | 120 | 82 | 149 | 107 | 124 | 175 | 24 | 7 |
| Depreciation & amort. | -59 | -59 | -59 | -59 | -59 | -59 | -59 | -59 | -59 | -59 | -59 | -59 | -59 |
| EBIT | 27 | 45 | 37 | 63 | 15 | 60 | 22 | 89 | 48 | 65 | 116 | -36 | -53 |
| Net financials | -64 | -76 | -69 | -61 | -49 | -28 | 0 | 0 | 0 | 0 | 0 | -12 | -14 |
| Profit before tax | -37 | -31 | -32 | 3 | -34 | 33 | -1 | 71 | 40 | 58 | 110 | -48 | -67 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -37 | -31 | -32 | 3 | -34 | 33 | -1 | 71 | 40 | 58 | 110 | -48 | -67 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.118 | 1.978 | 1.912 | 1.736 | 1.654 | 1.616 | 756 | 708 | 635 | 599 | 516 | 468 | 427 |
| Equity | 967 | 937 | 905 | 908 | 873 | 939 | 134 | 205 | 245 | 303 | 242 | 140 | 150 |
| Long-term debt | 0 | 0 | 0 | 0 | 656 | 567 | 521 | 453 | 321 | 214 | 182 | 224 | 96 |
| Short-term debt | 1.150 | 1.041 | 1.007 | 829 | 125 | 110 | 746 | 524 | 395 | 306 | 279 | 36 | 114 |
| Total debt | 1.150 | 1.041 | 1.007 | 829 | 781 | 677 | 1.267 | 977 | 716 | 520 | 461 | 261 | 210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2007 | — | — |
BM Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2011 | |
| Individual | 25.0% | 25.0% | 2011 | |
| Individual | 25.0% | 25.0% | 2011 | |
| Individual | 25.0% | 25.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Arvid Stridh Christensen | Management | 0 companies |
| Bruno Miltoft | Management | 0 companies |
| Jane Birgitte Jensen | Board of Directors | 0 companies |