| Revenue | DKK 920K | +48% |
| EBITDA | DKK 920K | +48% |
| Net profit | DKK 514K | -31% |
| Total assets | DKK 6,5M | +6% |
| Equity | DKK 3,1M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 417 | 812 | 596 | 204 | 362 | 509 | 455 | 877 | 765 | 672 | 697 | 558 | 622 | 920 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 417 | 812 | 596 | 151 | 362 | 509 | 455 | 877 | 765 | 672 | 697 | 558 | 622 | 920 |
| Depreciation & amort. | -0 | -100 | -100 | -106 | -126 | -181 | -123 | -1.183 | -112 | -95 | -95 | -154 | -154 | -163 |
| EBIT | 417 | 712 | 496 | 45 | 236 | 327 | 333 | -306 | 653 | 578 | 602 | 404 | 468 | 757 |
| Net financials | -252 | -219 | -158 | -133 | -186 | -287 | -250 | -168 | -146 | -222 | -71 | -59 | 491 | -97 |
| Profit before tax | 165 | 494 | 338 | -87 | 48 | 40 | 83 | -475 | 508 | 355 | 531 | 345 | 958 | 660 |
| Tax | 55 | 100 | 113 | -63 | 12 | 17 | -9 | 132 | 1 | 82 | 117 | 76 | 211 | 145 |
| Net profit | 110 | 394 | 224 | -24 | 37 | 24 | 92 | -606 | 506 | 273 | 414 | 269 | 748 | 514 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.563 | 7.719 | 7.644 | 7.653 | 13.107 | 12.812 | 8.688 | 7.619 | 5.632 | 5.543 | 5.565 | 6.068 | 6.130 | 6.521 |
| Equity | 924 | 1.317 | 1.542 | 1.518 | 1.555 | 1.578 | 1.670 | 1.064 | 837 | 1.110 | 1.524 | 1.794 | 2.541 | 3.055 |
| Long-term debt | 6.063 | 5.815 | 5.646 | 5.130 | 9.483 | 8.823 | 5.320 | 4.949 | 3.508 | 3.615 | 3.428 | 3.241 | 2.634 | 2.516 |
| Short-term debt | 576 | 587 | 456 | 1.006 | 2.070 | 2.411 | 1.698 | 1.568 | 1.189 | 695 | 466 | 860 | 760 | 735 |
| Total debt | 6.639 | 6.402 | 6.102 | 6.136 | 11.553 | 11.234 | 7.018 | 6.517 | 4.697 | 4.309 | 3.894 | 4.101 | 3.394 | 3.251 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2008 | — | — |
JJ Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARSEN INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
JAMO EJENDOMME ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Rasmussen | Management | 0 companies |
| Jannik John Larsen | Management | 0 companies |