| Revenue | DKK 619K | -13% |
| EBITDA | DKK 619K | -13% |
| Net profit | DKK -82K | -9837% |
| Total assets | DKK 8,3M | -3% |
| Equity | DKK 657K | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 119 | 185 | 520 | 633 | 626 | 630 | 613 | 630 | 632 | 580 | 691 | 711 | 619 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 119 | 185 | 520 | 633 | 626 | 630 | 613 | 630 | 632 | 580 | 691 | 711 | 619 |
| Depreciation & amort. | -80 | -95 | -160 | -260 | -305 | -260 | -263 | -335 | -335 | -335 | -335 | -335 | -335 |
| EBIT | 39 | 90 | 360 | 373 | 321 | 370 | 350 | 295 | 297 | 245 | 356 | 376 | 284 |
| Net financials | -107 | -134 | -288 | -277 | -242 | -224 | -278 | -261 | -225 | -245 | -240 | -373 | -386 |
| Profit before tax | -68 | -44 | 72 | 96 | 79 | 146 | 72 | 34 | 72 | 1 | 116 | 3 | -102 |
| Tax | -17 | -46 | -19 | -7 | 17 | 25 | 17 | 7 | 18 | 3 | 34 | 2 | -20 |
| Net profit | -51 | 3 | 91 | 103 | 62 | 121 | 55 | 27 | 54 | -2 | 82 | 1 | -82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.920 | 9.625 | 9.491 | 9.234 | 8.928 | 8.678 | 10.750 | 10.047 | 9.706 | 9.419 | 8.942 | 8.605 | 8.327 |
| Equity | 143 | 146 | 237 | 340 | 402 | 523 | 578 | 605 | 659 | 657 | 739 | 740 | 657 |
| Long-term debt | 4.763 | 8.030 | 7.451 | 6.888 | 6.311 | 5.745 | 7.899 | 6.620 | 6.168 | 6.895 | 6.494 | 6.040 | 5.872 |
| Short-term debt | 118 | 599 | 971 | 1.230 | 1.473 | 1.692 | 1.562 | 2.135 | 2.215 | 1.234 | 1.093 | 1.233 | 1.228 |
| Total debt | 4.881 | 8.629 | 8.423 | 8.118 | 7.784 | 7.437 | 9.461 | 8.755 | 8.383 | 8.129 | 7.587 | 7.272 | 7.101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Founder | Founder | 2012 | — | — |
MC Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J. SCHULTZ HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
M. SCHULTZ HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jette Birgit Schultz | Founder | 0 companies |
| Michael Christian Schultz | Chief Executive Officer | 0 companies |