| Revenue | DKK 540K | -35% |
| EBITDA | DKK 253K | -35% |
| Net profit | DKK -348K | -23% |
| Total assets | DKK 17M | -2% |
| Equity | DKK 5,5M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 741 | -160 | 128 | 43 | 559 | 601 | 727 | 674 | 167 | 537 | 183 | 636 | 835 | 540 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45 | -111 | -313 | -443 | -286 |
| EBITDA | 741 | -160 | 128 | 43 | 559 | 601 | 727 | 674 | 167 | 491 | 71 | 324 | 392 | 253 |
| Depreciation & amort. | 450 | 454 | 504 | 507 | -382 | -312 | -312 | -319 | -309 | -311 | -311 | -311 | -316 | -313 |
| EBIT | 291 | -614 | -377 | -463 | 177 | 289 | 415 | 356 | -142 | 181 | -240 | 13 | 76 | -60 |
| Net financials | -477 | -531 | -393 | -353 | -306 | -285 | -293 | -210 | -298 | -117 | -114 | -268 | -441 | -386 |
| Profit before tax | -186 | -1.145 | -770 | -817 | -128 | 4 | 122 | 146 | -440 | 64 | -354 | -255 | -364 | -446 |
| Tax | -46 | -209 | -169 | -179 | -28 | 1 | 27 | 32 | -97 | 14 | -78 | -56 | -80 | -98 |
| Net profit | -140 | -937 | -601 | -637 | -100 | 3 | 95 | 114 | -343 | 50 | -276 | -199 | -284 | -348 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.166 | 20.631 | 20.165 | 19.614 | 19.319 | 19.047 | 18.875 | 18.534 | 18.327 | 18.530 | 17.769 | 17.469 | 17.404 | 17.022 |
| Equity | 3.339 | 2.584 | 6.709 | 6.072 | 6.721 | 6.724 | 6.820 | 6.933 | 6.590 | 6.640 | 6.364 | 6.165 | 5.880 | 5.532 |
| Long-term debt | 9.269 | 9.773 | 9.641 | 8.802 | 8.167 | 7.360 | 6.511 | 5.677 | 7.065 | 6.682 | 6.322 | 6.074 | 9.396 | 9.114 |
| Short-term debt | 6.452 | 7.559 | 3.269 | 4.374 | 4.093 | 4.622 | 5.177 | 5.524 | 4.369 | 4.891 | 4.845 | 5.047 | 2.024 | 2.371 |
| Total debt | 15.721 | 17.332 | 12.910 | 13.176 | 12.259 | 11.982 | 11.688 | 11.201 | 11.434 | 11.573 | 11.167 | 11.121 | 11.420 | 11.485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jacob Grønlund A/S | Company | 33.3% | 33.3% | 2020 |
ENERGYTECH GROUP APS | Company | 33.3% | 33.3% | 2020 |
FRANDSBJERG INVEST A/S | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Rasmussen | Management | 0 companies |
| Søren Rasmussen | Board of Directors | 0 companies |
| Jacob Grønlund | Board of Directors | 0 companies |