| Revenue | DKK -45K | -101% |
| EBITDA | DKK -45K | -101% |
| Net profit | DKK 1,8M | +127% |
| Total assets | DKK 9,3M | -32% |
| Equity | DKK 7,4M | +25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.344 | 3.813 | 4.208 | 4.549 | 3.304 | 3.326 | 4.012 | 3.853 | 3.528 | 2.950 | 3.654 | 3.217 | -45 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.735 | 3.153 | 3.471 | 3.867 | 3.304 | 3.326 | 4.012 | 3.853 | 3.528 | 2.950 | 3.654 | 3.217 | -45 |
| Depreciation & amort. | 1.694 | -1.697 | -1.696 | -1.697 | -1.694 | -1.692 | -1.679 | -1.679 | -1.673 | -1.672 | -1.672 | -9.620 | -0 |
| EBIT | 2.041 | 1.456 | 1.775 | 2.170 | 1.610 | 1.634 | 2.333 | 2.174 | 1.855 | 1.279 | 1.983 | -6.403 | -45 |
| Net financials | -1.115 | -1.923 | -881 | -749 | -737 | -614 | -530 | -492 | -367 | -165 | -136 | -181 | 1.845 |
| Profit before tax | 926 | -467 | 893 | 1.421 | 874 | 1.020 | 1.803 | 1.681 | 1.489 | 1.113 | 1.847 | -6.584 | 1.801 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 926 | -467 | 893 | 1.421 | 874 | 1.020 | 1.803 | 1.681 | 1.489 | 1.113 | 1.847 | -6.584 | 1.801 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.583 | 34.028 | 31.883 | 31.381 | 29.197 | 27.481 | 25.564 | 24.550 | 22.527 | 20.527 | 19.904 | 13.649 | 9.295 |
| Equity | 9.519 | 9.038 | 8.932 | 10.353 | 10.226 | 10.447 | 10.450 | 11.431 | 11.420 | 11.333 | 12.718 | 5.973 | 7.448 |
| Long-term debt | 0 | 22.942 | 20.905 | 18.971 | 16.918 | 14.959 | 13.015 | 11.029 | 8.998 | 7.014 | 5.033 | 3.058 | 80 |
| Short-term debt | 0 | 2.047 | 2.045 | 2.058 | 2.053 | 2.076 | 2.098 | 2.090 | 2.108 | 2.180 | 2.153 | 4.618 | 1.766 |
| Total debt | 0 | 24.989 | 22.951 | 21.029 | 18.971 | 17.035 | 15.114 | 13.119 | 11.107 | 9.194 | 7.185 | 7.676 | 1.846 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 2024 | — | — |
JN Management | Management | 2012 | — | — |
SD Management | Management | 2025 | — | — |
JI Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2021 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Johannes Tang Sørensen | Management | 0 companies |
| Jesper Nedergaard | Management | 0 companies |
| Søren Damgaard Lundtofte | Management | 0 companies |
| Jørgen Ingeman | Management | 0 companies |
| Marianne Stampe | Board of Directors | 0 companies |
| Ronny Hviid | Board of Directors | 0 companies |
| Finn Blaavand | Board of Directors | 0 companies |