| Revenue | DKK 3,3M | +10% |
| EBITDA | DKK 1,7M | +123% |
| Net profit | DKK 446K | +3731% |
| Total assets | DKK 71,7M | -2% |
| Equity | DKK 11,6M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.419 | 769 | 1.715 | 2.111 | 2.746 | 2.181 | 2.532 | 2.692 | 2.938 | 3.044 | 3.001 | 3.300 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.617 | 538 | 1.587 | 2.018 | 2.577 | 16.628 | 2.030 | 2.304 | 6.345 | 3.984 | 757 | 1.686 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.617 | 538 | 1.587 | 2.018 | 2.577 | 16.628 | 2.030 | 2.304 | 6.345 | 3.984 | 757 | 1.686 |
| Net financials | -2.076 | -1.707 | -1.456 | -1.698 | -1.723 | -1.811 | -1.181 | -929 | -924 | -852 | -742 | -1.115 |
| Profit before tax | -459 | -1.169 | -16.360 | 493 | 1.153 | 14.817 | 849 | 1.375 | 5.421 | 3.133 | 15 | 571 |
| Tax | -0 | -0 | -0 | -0 | -0 | -571 | 187 | 303 | 1.193 | 689 | 3 | 125 |
| Net profit | -459 | -1.169 | -16.360 | 493 | 1.153 | 15.388 | 663 | 1.073 | 4.229 | 2.443 | 12 | 446 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 68.150 | 68.188 | 53.216 | 53.564 | 53.305 | 68.729 | 68.618 | 70.274 | 74.401 | 75.198 | 72.974 | 71.728 |
| Equity | -2.935 | -4.105 | -20.464 | -19.971 | -18.819 | -3.431 | 432 | 1.504 | 5.733 | 8.176 | 11.132 | 11.577 |
| Long-term debt | 70.115 | 70.422 | 71.062 | 70.291 | 67.470 | 66.703 | 64.900 | 65.183 | 63.852 | 62.451 | 59.344 | 59.030 |
| Short-term debt | 970 | 1.870 | 2.618 | 3.244 | 4.654 | 5.457 | 3.286 | 3.586 | 4.367 | 3.915 | 2.335 | 1.121 |
| Total debt | 71.085 | 72.292 | 73.680 | 73.535 | 72.124 | 72.160 | 68.187 | 68.770 | 68.219 | 66.366 | 61.680 | 60.151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CC Management | Management | 2010 | — | — |
DS Management | Management | 2018 | — | — |
JK Management | Management | 2011 | — | — |
MC Management | Management | 2010 | — | — |
TK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
TR Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Boda Holding ApS | Company | 100.0% | 100.0% | 2019 |
JERVELUNDHAVEN ODENSE ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Carmen Thorup | Management | 0 companies |
| Dan Svenningsen | Management | 0 companies |
| Jens Kyhnæb | Management | 0 companies |
| Michael Christensen | Management | 0 companies |
| Tommy Karl Larsen | Chief Executive Officer | 0 companies |
| Torben Ryan Olsen | Management | 0 companies |
| Svend Aage Kousgaard Poulsen | Chairman | 0 companies |