| Revenue | DKK 742K | +25% |
| EBITDA | DKK 751K | -16% |
| Net profit | DKK 469K | -19% |
| Total assets | DKK 10,8M | +1% |
| Equity | DKK 5,7M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 555 | 277 | 519 | 286 | -618 | 387 | 475 | 452 | 582 | 435 | 608 | 662 | 593 | 742 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 555 | 277 | 519 | 286 | -618 | 2.863 | 775 | 652 | 782 | 635 | 1.008 | 1.362 | 893 | 751 |
| Depreciation & amort. | -0 | -0 | -275 | -346 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 555 | 277 | 244 | -60 | -618 | 2.863 | 775 | 652 | 782 | 635 | 1.008 | 1.362 | 893 | 751 |
| Net financials | -198 | -95 | -101 | -71 | -101 | -216 | -189 | -176 | -158 | -138 | -144 | -175 | -155 | -150 |
| Profit before tax | 357 | 182 | 142 | -131 | -719 | 2.647 | 586 | 476 | 624 | 496 | 863 | 1.187 | 737 | 601 |
| Tax | 89 | 45 | 4 | -28 | -157 | 728 | -70 | 105 | 137 | 109 | 190 | 261 | 162 | 132 |
| Net profit | 268 | 136 | 138 | -103 | -562 | 1.919 | 656 | 372 | 487 | 387 | 673 | 926 | 575 | 469 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.133 | 6.134 | 5.895 | 5.472 | 5.790 | 8.199 | 9.317 | 8.650 | 8.813 | 8.873 | 9.775 | 10.471 | 10.682 | 10.801 |
| Equity | 990 | 1.126 | 1.264 | 1.161 | 599 | 2.518 | 3.174 | 3.246 | 3.533 | 3.720 | 4.193 | 5.119 | 5.494 | 5.663 |
| Long-term debt | 3.452 | 3.227 | 3.004 | 2.752 | 2.539 | 4.427 | 4.198 | 3.967 | 3.736 | 3.504 | 3.303 | 3.091 | 2.875 | 2.654 |
| Short-term debt | 1.453 | 1.502 | 1.404 | 1.374 | 2.429 | 489 | 1.233 | 619 | 589 | 585 | 1.034 | 825 | 773 | 862 |
| Total debt | 4.906 | 4.728 | 4.407 | 4.126 | 4.969 | 4.917 | 5.431 | 4.587 | 4.325 | 4.089 | 4.337 | 3.916 | 3.648 | 3.516 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ARMADOR ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Smidt-Nielsen | Management | 0 companies |