| Revenue | DKK 632K | +154% |
| EBITDA | DKK 632K | +154% |
| Net profit | DKK 289K | +1337% |
| Total assets | DKK 9,6M | +135% |
| Equity | DKK 187K | +283% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -106 | 118 | 98 | 184 | 96 | 83 | 178 | 177 | 195 | 85 | 47 | 193 | 248 | 632 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 58 | 118 | 98 | 466 | 96 | 83 | 178 | 177 | 195 | 85 | 47 | 193 | 248 | 632 |
| Depreciation & amort. | -82 | -82 | -82 | 141 | -28 | -28 | -27 | -27 | -27 | -27 | -27 | -6 | -6 | -7 |
| EBIT | -24 | 36 | 16 | 325 | 68 | 55 | 151 | 150 | 168 | 58 | 20 | 187 | 242 | 626 |
| Net financials | -146 | -125 | -132 | -134 | 0 | -117 | -111 | -107 | -95 | -109 | -99 | -190 | -222 | -171 |
| Profit before tax | 122 | -89 | -116 | 191 | -78 | -63 | 40 | 43 | 73 | -51 | -78 | -3 | 20 | 455 |
| Tax | 31 | -22 | -24 | 47 | -17 | -13 | 9 | 9 | -1 | -6 | -6 | -0 | -0 | 165 |
| Net profit | 91 | -67 | -92 | 144 | -61 | -49 | 31 | 34 | 74 | -45 | -73 | -3 | 20 | 289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.047 | 3.825 | 3.930 | 4.062 | 4.204 | 4.181 | 4.159 | 4.181 | 4.212 | 4.234 | 4.254 | 4.123 | 4.075 | 9.572 |
| Equity | 15 | -82 | -174 | -30 | -90 | -140 | -109 | -75 | -1 | -46 | -119 | -122 | -102 | 187 |
| Long-term debt | -3.649 | 0 | 3.614 | 3.594 | 3.778 | 3.751 | 3.719 | 3.768 | 3.713 | 3.546 | 3.359 | 2.920 | 2.974 | 7.132 |
| Short-term debt | -413 | 3.906 | 490 | 497 | 516 | 569 | 549 | 488 | 501 | 734 | 1.014 | 1.325 | 1.203 | 2.253 |
| Total debt | -4.062 | 3.906 | 4.104 | 4.091 | 4.294 | 4.321 | 4.268 | 4.256 | 4.214 | 4.280 | 4.373 | 4.245 | 4.177 | 9.385 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2010 | — | — |
BM Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LJV Holding ApS | Company | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| John Risager | Management | 0 companies |
| Brian Michael Vahlkvist | Management | 0 companies |