| Revenue | DKK -15K | -54% |
| EBITDA | DKK -15K | +54% |
| Net profit | DKK 224K | +130% |
| Total assets | DKK 1.000K | +0% |
| Equity | DKK 360K | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.513 | 3.057 | 3.360 | 3.558 | 0 | -13 | -14 | -13 | 0 | -13 | -14 | 0 | -32 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.077 | 2.618 | 2.934 | 3.065 | -20 | -13 | -14 | -13 | -13 | -13 | -14 | -14 | -32 | -15 |
| Depreciation & amort. | -1.408 | -1.408 | -1.408 | -1.408 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.668 | 1.209 | 1.525 | 1.657 | -20 | -13 | -14 | -13 | -13 | -13 | -14 | -14 | -32 | -15 |
| Net financials | -1.010 | -761 | -565 | -585 | 150 | 123 | 214 | 171 | 194 | 114 | 225 | 153 | -726 | 239 |
| Profit before tax | 658 | 448 | 960 | 1.072 | 130 | 110 | 201 | 159 | 181 | 101 | 211 | 139 | -758 | 224 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 658 | 448 | 960 | 1.072 | 130 | 110 | 201 | 159 | 181 | 101 | 211 | 139 | -758 | 224 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.987 | 24.412 | 23.991 | 22.198 | 1.446 | 1.314 | 1.338 | 1.298 | 1.185 | 1.174 | 1.254 | 1.330 | 998 | 1.000 |
| Equity | 7.250 | 7.666 | 8.619 | 8.170 | 1.103 | 1.013 | 1.014 | 973 | 844 | 820 | 880 | 944 | 286 | 360 |
| Long-term debt | 18.737 | 15.002 | 13.710 | 12.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 551 | 467 |
| Short-term debt | 0 | 1.743 | 1.662 | 1.643 | 343 | 301 | 324 | 325 | 341 | 355 | 374 | 385 | 161 | 173 |
| Total debt | 18.737 | 16.745 | 15.372 | 14.028 | 343 | 301 | 324 | 325 | 341 | 355 | 374 | 385 | 712 | 639 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JU Management | Management | 2009 | — | — |
JR Management | Management | 2022 | — | — |
KM Management | Management | 2023 | — | — |
RS Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2010 | |
| Individual | 15.0% | 15.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Uldall Schultz | Management | 0 companies |
| Jacob Richter | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Rasmus Sielemann Christensen | Management | 0 companies |
| Thomas Kastrup Sørensen | Board of Directors | 0 companies |
| Rasmus Christiansen | Board of Directors | 0 companies |
| Jens Jakob Wæhrens | Board of Directors | 0 companies |