| Revenue | DKK 807K | +31% |
| EBITDA | DKK 807K | +34% |
| Net profit | DKK 423K | +466% |
| Total assets | DKK 6,4M | -8% |
| Equity | DKK 4,1M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.114 | 904 | 741 | 762 | 883 | 811 | 1.021 | 975 | 1.005 | 1.013 | 877 | 796 | 614 | 807 |
| Staff expenses | -457 | -102 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 657 | 802 | 736 | 762 | 883 | 811 | 1.021 | 975 | 1.005 | 1.013 | 877 | 796 | 603 | 807 |
| Depreciation & amort. | -133 | -205 | -215 | -215 | -229 | -207 | -213 | -215 | -206 | -208 | -208 | -208 | -152 | -152 |
| EBIT | 524 | 597 | 520 | 547 | 654 | 605 | 807 | 760 | 799 | 806 | 670 | 589 | 451 | 655 |
| Net financials | -591 | -391 | -394 | -319 | -295 | -254 | -229 | -185 | -145 | -127 | -113 | -148 | -158 | -113 |
| Profit before tax | -67 | 205 | 127 | 228 | 358 | 351 | 578 | 574 | 654 | 679 | 557 | 441 | 292 | 542 |
| Tax | -17 | 51 | 30 | 54 | 78 | 77 | 127 | 127 | 144 | 149 | 123 | 97 | 218 | 119 |
| Net profit | -51 | 154 | 96 | 175 | 281 | 273 | 451 | 448 | 510 | 530 | 434 | 344 | 75 | 423 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.053 | 10.905 | 11.104 | 10.993 | 11.115 | 10.928 | 10.692 | 10.525 | 10.406 | 10.227 | 10.122 | 10.055 | 6.956 | 6.389 |
| Equity | -100 | 53 | 150 | 324 | 605 | 878 | 1.329 | 1.777 | 2.287 | 2.817 | 3.251 | 3.595 | 3.669 | 4.092 |
| Long-term debt | 6.445 | 7.231 | 8.110 | 7.838 | 7.555 | 7.195 | 6.794 | 6.379 | 6.103 | 5.683 | 5.227 | 4.816 | 2.482 | 1.568 |
| Short-term debt | 4.709 | 3.621 | 2.820 | 2.814 | 2.955 | 2.854 | 2.569 | 2.369 | 2.016 | 1.726 | 1.644 | 1.645 | 722 | 644 |
| Total debt | 11.153 | 10.852 | 10.930 | 10.652 | 10.510 | 10.050 | 9.363 | 8.748 | 8.119 | 7.410 | 6.871 | 6.461 | 3.204 | 2.212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2010 | — | — |
KD Founder | Founder | 2010 | — | — |
TN Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Holsko | Management | 0 companies |
| Kenneth Dyrvig Johannesen | Founder | 0 companies |
| Tage Niss | Founder | 0 companies |