| Revenue | DKK -10K | +36% |
| EBITDA | DKK -10K | -36% |
| Net profit | DKK 604K | +56% |
| Total assets | DKK 3,7M | +7% |
| Equity | DKK 3,6M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 110 | 64 | -9 | -12 | -11 | -8 | -7 | -6 | -6 | -6 | -7 | -7 | -8 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 16 | 3 | -9 | -12 | -11 | -8 | -7 | -6 | -6 | -6 | -7 | -7 | -8 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 16 | 3 | -9 | -12 | -11 | -8 | -7 | -6 | -6 | -6 | -7 | -7 | -8 | -10 |
| Net financials | 104 | 63 | -88 | -66 | -404 | -377 | -50 | 95 | 418 | 1.453 | 876 | 482 | 394 | 613 |
| Profit before tax | 120 | 66 | -98 | -78 | -415 | -385 | -57 | 89 | 412 | 1.446 | 869 | 475 | 386 | 602 |
| Tax | 11 | 6 | -4 | -1 | -0 | -0 | -0 | -0 | -0 | -29 | -3 | -2 | -1 | -2 |
| Net profit | 110 | 60 | -94 | -77 | -415 | -385 | -57 | 89 | 412 | 1.475 | 871 | 477 | 388 | 604 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.745 | 2.438 | 2.211 | 2.152 | 1.589 | 1.231 | 1.125 | 1.252 | 1.380 | 3.162 | 3.505 | 3.575 | 3.483 | 3.714 |
| Equity | 1.958 | 1.978 | 1.885 | 1.598 | 1.183 | 798 | 741 | 830 | 1.142 | 2.618 | 3.189 | 3.366 | 3.354 | 3.558 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 292 | 241 | 94 | 74 | 123 |
| Short-term debt | 787 | 460 | 326 | 555 | 406 | 433 | 384 | 421 | 237 | 252 | 75 | 116 | 55 | 34 |
| Total debt | 787 | 460 | 326 | 555 | 406 | 433 | 384 | 421 | 237 | 544 | 316 | 209 | 129 | 157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WILLINGSHØJ HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
HASLAUER HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Haslauer | Management | 0 companies |
| Stig Rask Andresen | Board of Directors | 0 companies |
| Bjarne Willingshøj | Board of Directors | 0 companies |
| Jesper Willingshøj | Chairman | 0 companies |