| Revenue | DKK 60K | — |
| EBITDA | DKK 60K | — |
| Net profit | DKK 61K | +5615% |
| Total assets | DKK 128K | -50% |
| Equity | DKK 106K | +34% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 340 | 365 | 341 | 170 | -3 | -13 | -11 | 80 | 0 | 0 | 0 | 0 | 60 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 340 | 365 | 341 | 7.443 | -3 | -13 | -11 | 4.115 | -46 | 5 | 0 | 0 | 60 |
| Depreciation & amort. | -23 | -23 | -23 | 3.637 | -0 | -0 | -0 | 2.018 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 317 | 342 | 318 | 3.807 | -3 | -13 | -11 | 2.097 | -46 | 5 | 0 | 0 | 60 |
| Net financials | -224 | -263 | -194 | -99 | -7 | -0 | -0 | -7 | -47 | -3 | -3 | -1 | 1 |
| Profit before tax | 93 | 79 | 125 | 3.708 | -10 | -13 | -12 | 2.091 | -94 | 2 | -3 | -1 | 61 |
| Tax | 23 | 19 | 26 | 863 | -0 | -0 | -0 | 575 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 69 | 59 | 99 | 2.845 | -10 | -13 | -12 | 1.515 | -94 | 2 | -3 | -1 | 61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.743 | 4.875 | 4.636 | 4.076 | 1.065 | 1.051 | 1.044 | 3.870 | 2.261 | 259 | 256 | 255 | 128 |
| Equity | 67 | 126 | 225 | 3.070 | 860 | 846 | 835 | 2.350 | 80 | 82 | 80 | 79 | 106 |
| Long-term debt | 1.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.693 | 4.734 | 4.370 | 1.006 | 205 | 205 | 209 | 1.520 | 2.181 | 176 | 176 | 176 | 23 |
| Total debt | 4.676 | 4.734 | 4.370 | 1.006 | 205 | 205 | 209 | 1.520 | 2.181 | 176 | 176 | 176 | 23 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2010 | — | — |
PØ Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Lauge Krogsgaard | Management | 0 companies |
| Poul Østergaard Pedersen | Management | 0 companies |