| Revenue | DKK 1,9M | -4% |
| EBITDA | DKK 6,1M | +125% |
| Net profit | DKK 3,9M | +116% |
| Total assets | DKK 69,9M | +16% |
| Equity | DKK 29,7M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 61 | — | 573 | 1.735 | 471 | 875 | 1.305 | 1.488 | 1.677 | 1.729 | 1.711 | 1.975 | 1.906 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 61 | 0 | 573 | 1.735 | 471 | 875 | 4.424 | 2.892 | 7.281 | 5.029 | 6.102 | 2.723 | 6.122 |
| Depreciation & amort. | -0 | -0 | -125 | -152 | -160 | -167 | -0 | -0 | -0 | -0 | -0 | -0 | -11 |
| EBIT | 61 | 0 | 448 | 1.584 | 311 | 709 | 4.424 | 2.892 | 7.281 | 5.029 | 6.102 | 2.723 | 6.111 |
| Net financials | -1.003 | 0 | 342 | 112 | -42 | 122 | 572 | 635 | 6.546 | 659 | -275 | -389 | -1.065 |
| Profit before tax | -942 | 0 | 790 | 1.695 | 269 | 831 | 4.995 | 3.527 | 13.827 | 5.688 | 5.827 | 2.334 | 5.046 |
| Tax | -235 | -0 | 195 | 342 | 109 | 183 | 921 | 563 | 1.514 | 1.282 | 1.291 | 519 | 1.123 |
| Net profit | -706 | 0 | 594 | 1.354 | 161 | 648 | 4.075 | 2.964 | 12.313 | 4.406 | 4.536 | 1.815 | 3.922 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.275 | 0 | 26.911 | 23.475 | 24.424 | 32.482 | 47.673 | 54.063 | 88.739 | 94.253 | 57.490 | 60.427 | 69.851 |
| Equity | 11.212 | 0 | 12.988 | 14.342 | 14.403 | 20.482 | 24.557 | 27.521 | 61.473 | 65.879 | 27.666 | 29.480 | 29.703 |
| Long-term debt | 0 | 0 | 8.517 | 8.240 | 8.016 | 7.674 | 14.381 | 17.682 | 17.155 | 16.454 | 15.688 | 23.622 | 31.052 |
| Short-term debt | -63 | 0 | 5.371 | 880 | 607 | 1.568 | 5.417 | 5.542 | 5.765 | 6.963 | 8.360 | 1.349 | 2.124 |
| Total debt | -63 | 0 | 13.888 | 9.120 | 8.623 | 9.241 | 19.798 | 23.224 | 22.920 | 23.417 | 24.047 | 24.971 | 33.177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Palmyra Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Bødtcher-Hansen | Management | 0 companies |
| Henrik Bødtcher-Hansen | Board of Directors | 0 companies |
| Mads Bødtcher-Hansen | Board of Directors | 0 companies |
| Randi Ohm Bødtcher-Hansen | Board of Directors | 0 companies |