| Revenue | DKK 460K | -200% |
| EBITDA | DKK 460K | +200% |
| Net profit | DKK 229K | +143% |
| Total assets | DKK 12,5M | -5% |
| Equity | DKK 325K | +241% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 117 | 355 | 702 | 650 | — | 702 | 503 | 505 | 388 | 727 | 1.166 | 526 | -458 | 460 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 135 | 355 | 702 | 650 | 687 | 702 | 352 | 505 | 388 | 727 | 1.166 | 526 | -458 | 460 |
| Depreciation & amort. | -254 | -236 | 254 | -257 | -257 | -257 | -49 | -20 | -20 | -20 | -20 | -20 | -31 | -31 |
| EBIT | -119 | 120 | 448 | 393 | 430 | 445 | 303 | 485 | 368 | 707 | 1.146 | 506 | -489 | 429 |
| Net financials | -584 | -705 | -443 | -408 | -391 | -372 | -291 | -302 | -515 | -305 | -161 | -143 | -126 | -135 |
| Profit before tax | -703 | -585 | 5 | -15 | 39 | 73 | 13 | 183 | -147 | 402 | 985 | 362 | -615 | 294 |
| Tax | -1 | -176 | -0 | -0 | -0 | -0 | -0 | -0 | -54 | 59 | 204 | 80 | -83 | 65 |
| Net profit | -702 | -409 | 5 | -15 | 39 | 73 | 13 | 183 | -93 | 343 | 781 | 283 | -532 | 229 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.203 | 14.404 | 13.755 | 13.506 | 13.107 | 12.929 | 12.761 | 12.891 | 13.348 | 12.776 | 12.890 | 12.965 | 13.100 | 12.460 |
| Equity | -574 | -983 | -979 | -994 | -955 | -882 | -869 | -686 | -779 | -436 | 345 | 627 | 95 | 325 |
| Long-term debt | 12.244 | 12.610 | 12.194 | 11.723 | 11.087 | 10.636 | 10.270 | 9.941 | 12.427 | 12.224 | 11.932 | 11.637 | 11.341 | 11.641 |
| Short-term debt | 2.534 | 2.778 | 2.540 | 2.777 | 2.975 | 3.175 | 3.360 | 3.636 | 1.700 | 988 | 605 | 668 | 1.557 | 366 |
| Total debt | 14.778 | 15.388 | 14.734 | 14.500 | 14.062 | 13.811 | 13.630 | 13.577 | 14.127 | 13.212 | 12.536 | 12.305 | 12.897 | 12.007 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANPARTSSELSKABET AF 15/6 2000 H | Company | 50.0% | 50.0% | 2009 |
RØ-HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Kim Christiansen | Management | 0 companies |
| Leif Frederik Arnesen | Board of Directors | 0 companies |