| Revenue | DKK 1,6M | +110% |
| EBITDA | DKK 1,6M | +110% |
| Net profit | DKK 139K | +175% |
| Total assets | DKK 20,3M | -6% |
| Equity | DKK 3,4M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | 53 | 27 | -10 | 83 | 96 | 64 | 479 | 598 | 976 | 832 | 741 | 1.553 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6 | 53 | 27 | -10 | 83 | 96 | 64 | 479 | 598 | 976 | 832 | 741 | 1.553 |
| Depreciation & amort. | -21 | -38 | -38 | -61 | -61 | -61 | -108 | -213 | -280 | -416 | -439 | -439 | -584 |
| EBIT | -15 | 15 | -11 | -71 | 23 | 35 | -44 | 267 | 318 | 560 | 393 | 301 | 968 |
| Net financials | -28 | -38 | -32 | -67 | -53 | -40 | -104 | -61 | -67 | -242 | -323 | -432 | -639 |
| Profit before tax | -32 | -24 | -43 | -138 | -31 | -5 | -148 | 205 | 251 | 318 | 70 | -130 | 329 |
| Tax | 6 | 4 | -1 | -18 | 7 | 12 | -9 | 85 | 88 | 149 | 99 | 55 | 190 |
| Net profit | -37 | -27 | -42 | -120 | -37 | -17 | -139 | 120 | 163 | 169 | -30 | -186 | 139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.586 | 1.401 | 2.567 | 2.513 | 2.414 | 2.307 | 4.993 | 9.941 | 10.623 | 19.086 | 19.147 | 21.488 | 20.302 |
| Equity | 5 | -22 | 185 | 65 | 380 | 363 | 2.151 | 3.272 | 3.434 | 3.603 | 3.629 | 3.444 | 3.433 |
| Long-term debt | 1.008 | 949 | 1.845 | 1.826 | 1.720 | 1.607 | 2.463 | 5.669 | 5.227 | 11.031 | 10.783 | 10.304 | 10.045 |
| Short-term debt | 572 | 474 | 537 | 622 | 315 | 337 | 379 | 993 | 1.961 | 4.451 | 4.722 | 7.689 | 6.757 |
| Total debt | 1.581 | 1.423 | 2.382 | 2.448 | 2.034 | 1.944 | 2.842 | 6.662 | 7.188 | 15.483 | 15.505 | 17.993 | 16.802 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Famirol Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Rolandsen | Management | 0 companies |