| Revenue | DKK 524K | +2% |
| EBITDA | DKK 336K | -35% |
| Net profit | DKK 111K | -54% |
| Total assets | DKK 4M | -6% |
| Equity | DKK 560K | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -429 | 196 | 306 | 5.021 | 258 | 323 | 343 | 343 | 317 | 742 | 417 | 515 | 524 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -188 |
| EBITDA | -344 | 196 | 306 | 1.021 | 258 | 323 | 343 | 343 | 317 | 742 | 417 | 515 | 336 |
| Depreciation & amort. | -42 | -42 | -64 | -64 | -67 | -67 | -67 | -67 | -67 | -67 | -82 | -93 | -93 |
| EBIT | -387 | 154 | 242 | 957 | 191 | 256 | 276 | 276 | 250 | 675 | 335 | 422 | 244 |
| Net financials | -131 | -90 | -73 | -71 | -31 | -29 | -55 | -86 | -61 | -47 | -83 | -109 | -104 |
| Profit before tax | -255 | 64 | 169 | 886 | 160 | 227 | 220 | 190 | 190 | 628 | 251 | 314 | 140 |
| Tax | -64 | 16 | 37 | 210 | 78 | 50 | 31 | 40 | 40 | 136 | 53 | 69 | 29 |
| Net profit | -191 | 48 | 131 | 676 | 82 | 177 | 189 | 150 | 150 | 492 | 198 | 244 | 111 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.587 | 0 | 3.204 | 3.527 | 3.760 | 3.826 | 2.915 | 2.814 | 2.674 | 2.607 | 4.280 | 4.290 | 4.038 |
| Equity | 310 | 0 | 489 | 1.165 | 1.247 | 1.424 | 613 | 764 | 914 | 1.406 | 1.604 | 449 | 560 |
| Long-term debt | -737 | 0 | 636 | 577 | 521 | 460 | 2.073 | 1.818 | 1.350 | 315 | 2.475 | 3.511 | 3.248 |
| Short-term debt | -1.519 | 0 | 2.047 | 1.744 | 1.945 | 1.887 | 186 | 185 | 357 | 828 | 142 | 266 | 171 |
| Total debt | -2.256 | 0 | 2.682 | 2.322 | 2.466 | 2.348 | 2.259 | 2.003 | 1.707 | 1.144 | 2.617 | 3.777 | 3.419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Fiskbæk | Chief Executive Officer | 0 companies |