| Revenue | DKK 308K | +3% |
| EBITDA | DKK 169K | +3% |
| Net profit | DKK 76K | -6% |
| Total assets | DKK 1,7M | -4% |
| Equity | DKK 783K | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 346 | 148 | 204 | 252 | 112 | 121 | 164 | 174 | 246 | 166 | -187 | 195 | 298 | 308 |
| Staff expenses | -0 | -0 | -193 | -203 | -22 | -72 | -148 | -109 | -186 | -89 | -71 | -134 | -133 | -138 |
| EBITDA | 294 | 148 | 12 | 49 | 90 | 49 | 16 | 65 | 60 | 76 | -258 | 61 | 165 | 169 |
| Depreciation & amort. | -50 | -50 | -75 | -75 | -75 | -75 | -50 | -110 | -50 | -50 | -50 | -50 | -50 | -50 |
| EBIT | 244 | 98 | -64 | -26 | 14 | -26 | -34 | -46 | 10 | 26 | -308 | 11 | 115 | 119 |
| Net financials | -33 | -11 | -12 | -52 | -55 | -52 | -20 | -22 | -13 | -12 | -12 | -11 | -10 | -20 |
| Profit before tax | 216 | 87 | -75 | -78 | -40 | -79 | -54 | -67 | -3 | 14 | -320 | 0 | 105 | 99 |
| Tax | 3 | 22 | -22 | 38 | -21 | -76 | -9 | -16 | -0 | 6 | -81 | 1 | 23 | 23 |
| Net profit | 213 | 65 | -53 | -117 | -19 | -3 | -45 | -52 | -3 | 8 | -239 | -0 | 82 | 76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.473 | 2.513 | 2.496 | 2.471 | 2.341 | 2.283 | 2.156 | 2.052 | 2.047 | 1.982 | 1.954 | 1.802 | 1.791 | 1.713 |
| Equity | 1.082 | 1.147 | 1.094 | 977 | 958 | 955 | 910 | 859 | 856 | 865 | 626 | 625 | 707 | 783 |
| Long-term debt | 0 | 64 | 64 | 64 | 64 | 64 | 64 | 1.014 | 966 | 915 | 867 | 820 | 770 | 723 |
| Short-term debt | 1.221 | 1.120 | 1.177 | 1.231 | 1.142 | 1.162 | 1.089 | 102 | 149 | 120 | 460 | 355 | 288 | 159 |
| Total debt | 1.221 | 1.184 | 1.242 | 1.295 | 1.206 | 1.227 | 1.153 | 1.116 | 1.115 | 1.036 | 1.327 | 1.174 | 1.059 | 882 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Josepha Juul Tønnesen | Management | 0 companies |