| Revenue | DKK 0 | — |
| EBITDA | DKK -2K | — |
| Net profit | DKK 185K | -18% |
| Total assets | DKK 2,7M | +7% |
| Equity | DKK 2,6M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 150 | 160 | 156 | 113 | 80 | 7 | 75 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 65 | 102 | 63 | 21 | 33 | -34 | 26 | -13 | -4 | -2 | -0 | 0 | -2 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 65 | 102 | 63 | 21 | 33 | -34 | 26 | -13 | -4 | -2 | -0 | 0 | -2 |
| Net financials | 31 | -194 | 103 | 121 | 103 | 146 | 163 | 190 | 217 | 200 | 320 | 225 | 186 |
| Profit before tax | 90 | -80 | 179 | 140 | 136 | 114 | 189 | 178 | 214 | 199 | 319 | 225 | 184 |
| Tax | 1 | 18 | 6 | -5 | 1 | -8 | 3 | -4 | -1 | -0 | -0 | -0 | -0 |
| Net profit | 90 | -98 | 174 | 145 | 135 | 121 | 187 | 182 | 215 | 199 | 320 | 225 | 185 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.860 | 2.802 | 2.845 | 2.115 | 2.242 | 2.417 | 2.592 | 1.587 | 1.714 | 1.915 | 2.294 | 2.474 | 2.658 |
| Equity | 600 | 502 | 676 | 821 | 956 | 1.077 | 1.264 | 1.446 | 1.660 | 1.859 | 2.179 | 2.404 | 2.589 |
| Long-term debt | 2.079 | 2.066 | 2.052 | 1.182 | 1.181 | 1.209 | 1.154 | 0 | 0 | 0 | 55 | 10 | 10 |
| Short-term debt | 181 | 233 | 117 | 113 | 104 | 131 | 175 | 142 | 54 | 55 | 60 | 60 | 60 |
| Total debt | 2.260 | 2.300 | 2.169 | 1.294 | 1.286 | 1.339 | 1.328 | 142 | 54 | 55 | 115 | 70 | 70 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Founder | Founder | 2010 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JESPER BAY ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Jørgensen | Founder | 0 companies |
| Jesper Bay | Chief Executive Officer | 0 companies |
| Louise Lykke Bay | Board of Directors | 0 companies |
| Jørgen Bay | Board of Directors | 0 companies |